DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.12
Today's Fair Value
$24.15 -24.81%
Margin of Safety
-33.00%
Projected Value (5Y)
$38.89 +21.08%
Dividends Paid (5Y)
$3.39
DCF Inputs
Scenario
%
Regression: 9.08% | CAGR (5y): 4.17%
%
Regression: -0.15% | CAGR (5y): -0.41%
%
Regression: 7.92% | CAGR (5y): 9.65%
Capped at 30.00x (Historical 5y: 23.12x)
%