DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.20
Today's Fair Value
$26.15 -31.54%
Margin of Safety
-46.08%
Projected Value (5Y)
$42.11 +10.24%
Dividends Paid (5Y)
$6.32
DCF Inputs
Scenario
%
Regression: 1.46% | CAGR (5y): 2.39%
%
Regression: -0.85% | CAGR (5y): -1.86%
%
Regression: 9.18% | CAGR (5y): 0.73%
Capped at 13.67x (Historical 5y: 0.92x)
%