DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.00
Today's Fair Value
$23.29 -16.82%
Margin of Safety
-20.22%
Projected Value (5Y)
$37.51 +33.96%
Dividends Paid (5Y)
$5.37
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 5.33%
%
Regression: 1.69% | CAGR (5y): -0.99%
%
Regression: 4.43% | CAGR (5y): 3.93%
Capped at 13.67x (Historical 5y: 0.94x)
%