DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.32
Today's Fair Value
$26.08 -7.91%
Margin of Safety
-8.59%
Projected Value (5Y)
$42.00 +48.31%
Dividends Paid (5Y)
$1.99
DCF Inputs
Scenario
%
Regression: -5.76% | CAGR (5y): 15.52%
%
Regression: 0.76% | CAGR (5y): 1.16%
%
Regression: 4.9% | CAGR (5y): 36.02%
Capped at 13.67x (Historical 5y: 2.88x)
%