DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.37
Today's Fair Value
$30.20 -12.13%
Margin of Safety
-13.81%
Projected Value (5Y)
$48.63 +41.49%
Dividends Paid (5Y)
$7.05
DCF Inputs
Scenario
%
Regression: 8.82% | CAGR (5y): 7.63%
%
Regression: 4.98% | CAGR (5y): 4.85%
%
Regression: 4.27% | CAGR (5y): 4.28%
Capped at 13.67x (Historical 5y: 1.13x)
%