DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.22
Today's Fair Value
$23.03 -8.68%
Margin of Safety
-9.51%
Projected Value (5Y)
$37.09 +47.07%
Dividends Paid (5Y)
$4.37
DCF Inputs
Scenario
%
Regression: 5.01% | CAGR (5y): 7.94%
%
Regression: -2.7% | CAGR (5y): -2.61%
%
Regression: 12.99% | CAGR (5y): 12.08%
Capped at 13.67x (Historical 5y: 1.36x)
%