DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.39
Today's Fair Value
$23.58 -22.41%
Margin of Safety
-28.88%
Projected Value (5Y)
$37.97 +24.94%
Dividends Paid (5Y)
$3.09
DCF Inputs
Scenario
%
Regression: 6.17% | CAGR (5y): 4.74%
%
Regression: -0.01% | CAGR (5y): 0%
%
Regression: 7.26% | CAGR (5y): 8.83%
Capped at 30.00x (Historical 5y: 30.45x)
%