DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.78
Today's Fair Value
$30.14 +8.5%
Margin of Safety
+7.83%
Projected Value (5Y)
$48.54 +74.73%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 14.07% | CAGR (5y): 0%
%
Regression: 2.15% | CAGR (5y): 0.15%
%
Regression: -7.26% | CAGR (5y): 60.28%
Capped at 30.00x (Historical 5y: 13.75x)
%