DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.97
Today's Fair Value
$26.10 -20.84%
Margin of Safety
-26.32%
Projected Value (5Y)
$42.04 +27.51%
Dividends Paid (5Y)
$6.37
DCF Inputs
Scenario
%
Regression: -14.35% | CAGR (5y): -4.06%
%
Regression: -0.14% | CAGR (5y): -2.12%
%
Regression: 13.93% | CAGR (5y): 13.87%
Capped at 30.00x (Historical 5y: 20.84x)
%