DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.19
Today's Fair Value
$26.66 -19.67%
Margin of Safety
-24.49%
Projected Value (5Y)
$42.93 +29.35%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: 5.65% | CAGR (5y): -5.31%
%
Regression: -0.37% | CAGR (5y): -0.94%
%
Regression: -32.41% | CAGR (5y): 1.66%
Capped at 30.00x (Historical 5y: 24.28x)
%