DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.37
Today's Fair Value
$22.28 -26.64%
Margin of Safety
-36.31%
Projected Value (5Y)
$35.89 +18.18%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 0.23% | CAGR (5y): 3.29%
%
Regression: 0.31% | CAGR (5y): 1.36%
%
Regression: 0.48% | CAGR (5y): 3.82%
Capped at 30.00x (Historical 5y: 19.27x)
%