DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.62
Today's Fair Value
$21.29 -22.92%
Margin of Safety
-29.73%
Projected Value (5Y)
$34.28 +24.11%
Dividends Paid (5Y)
$7.09
DCF Inputs
Scenario
%
Regression: -0.16% | CAGR (5y): 10.87%
%
Regression: 1.46% | CAGR (5y): -1.56%
%
Regression: 28.85% | CAGR (5y): 15.41%
Capped at 13.67x (Historical 5y: 0.8x)
%