DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.76
Today's Fair Value
$31.73 -18.14%
Margin of Safety
-22.16%
Projected Value (5Y)
$51.10 +31.84%
Dividends Paid (5Y)
$5.52
DCF Inputs
Scenario
%
Regression: 2.26% | CAGR (5y): -2.88%
%
Regression: -5.25% | CAGR (5y): -6.82%
%
Regression: 15.28% | CAGR (5y): 12.2%
Capped at 13.67x (Historical 5y: 0.95x)
%