DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.70
Today's Fair Value
$24.46 -17.64%
Margin of Safety
-21.42%
Projected Value (5Y)
$39.39 +32.63%
Dividends Paid (5Y)
$6.34
DCF Inputs
Scenario
%
Regression: 5.66% | CAGR (5y): -14.05%
%
Regression: -2.04% | CAGR (5y): -2.27%
%
Regression: 12.2% | CAGR (5y): 10.45%
Capped at 30.00x (Historical 5y: 14.33x)
%