DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.68
Today's Fair Value
$30.98 +8.02%
Margin of Safety
+7.42%
Projected Value (5Y)
$49.89 +73.95%
Dividends Paid (5Y)
$26.29
DCF Inputs
Scenario
%
Regression: 5.98% | CAGR (5y): 1.64%
%
Regression: 8.63% | CAGR (5y): 7.13%
%
Regression: 0% | CAGR (5y): 181.31%
Capped at 13.67x (Historical 5y: 0.84x)
%