DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.86
Today's Fair Value
$27.18 -11.92%
Margin of Safety
-13.54%
Projected Value (5Y)
$43.77 +41.83%
Dividends Paid (5Y)
$1.67
DCF Inputs
Scenario
%
Regression: 13.06% | CAGR (5y): -0.61%
%
Regression: -0.04% | CAGR (5y): -0.4%
%
Regression: -19.73% | CAGR (5y): -24.02%
Capped at 13.67x (Historical 5y: 2.04x)
%