DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.34
Today's Fair Value
$18.00 -22.88%
Margin of Safety
-29.67%
Projected Value (5Y)
$28.99 +24.21%
Dividends Paid (5Y)
$10.63
DCF Inputs
Scenario
%
Regression: 5.84% | CAGR (5y): 8.24%
%
Regression: -0.32% | CAGR (5y): -0.71%
%
Regression: 22.57% | CAGR (5y): 23.17%
Capped at 30.00x (Historical 5y: 39.47x)
%