DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.08
Today's Fair Value
$23.73 -12.37%
Margin of Safety
-14.12%
Projected Value (5Y)
$38.21 +41.1%
Dividends Paid (5Y)
$8.82
DCF Inputs
Scenario
%
Regression: 12.61% | CAGR (5y): 1.07%
%
Regression: 8.09% | CAGR (5y): 2%
%
Regression: 21.61% | CAGR (5y): 12.51%
Capped at 13.67x (Historical 5y: 2.03x)
%