DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.69
Today's Fair Value
$30.06 -8.05%
Margin of Safety
-8.75%
Projected Value (5Y)
$48.41 +48.09%
Dividends Paid (5Y)
$11.41
DCF Inputs
Scenario
%
Regression: -1.69% | CAGR (5y): 2.67%
%
Regression: -0.65% | CAGR (5y): -1.76%
%
Regression: 0.72% | CAGR (5y): 2.99%
Capped at 30.00x (Historical 5y: 8.28x)
%