DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.38
Today's Fair Value
$29.33 -14.69%
Margin of Safety
-17.22%
Projected Value (5Y)
$47.24 +37.41%
Dividends Paid (5Y)
$11.50
DCF Inputs
Scenario
%
Regression: 5.99% | CAGR (5y): -0.88%
%
Regression: 3.03% | CAGR (5y): 0.91%
%
Regression: 3.52% | CAGR (5y): 1.55%
Capped at 13.67x (Historical 5y: 0.79x)
%