DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.30
Today's Fair Value
$23.88 -21.19%
Margin of Safety
-26.88%
Projected Value (5Y)
$38.46 +26.93%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 10.89% | CAGR (5y): 6.67%
%
Regression: 3.87% | CAGR (5y): 1.63%
%
Regression: 22.66% | CAGR (5y): 8.61%
Capped at 13.67x (Historical 5y: 1.02x)
%