DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.00
Today's Fair Value
$23.21 -7.16%
Margin of Safety
-7.71%
Projected Value (5Y)
$37.38 +49.52%
Dividends Paid (5Y)
$11.79
DCF Inputs
Scenario
%
Regression: 7.28% | CAGR (5y): 11.38%
%
Regression: -12.22% | CAGR (5y): 0.3%
%
Regression: 49.93% | CAGR (5y): 32.55%
Capped at 13.67x (Historical 5y: 1.06x)
%