DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.48
Today's Fair Value
$31.50 -18.14%
Margin of Safety
-22.16%
Projected Value (5Y)
$50.73 +31.83%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: 6.38% | CAGR (5y): 6.06%
%
Regression: -0.71% | CAGR (5y): -0.8%
%
Regression: 14.92% | CAGR (5y): 9.9%
Capped at 13.67x (Historical 5y: 1.27x)
%