DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.92
Today's Fair Value
$22.12 -26.07%
Margin of Safety
-35.26%
Projected Value (5Y)
$35.62 +19.05%
Dividends Paid (5Y)
$3.50
DCF Inputs
Scenario
%
Regression: 9.42% | CAGR (5y): 10.87%
%
Regression: 3.46% | CAGR (5y): -0.48%
%
Regression: 28.62% | CAGR (5y): 9.95%
Capped at 13.67x (Historical 5y: 0.82x)
%