DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.94
Today's Fair Value
$28.43 -16.23%
Margin of Safety
-19.38%
Projected Value (5Y)
$45.79 +34.91%
Dividends Paid (5Y)
$4.78
DCF Inputs
Scenario
%
Regression: 11.77% | CAGR (5y): 9.78%
%
Regression: 0.32% | CAGR (5y): -0.12%
%
Regression: 18.71% | CAGR (5y): 2.95%
Capped at 13.67x (Historical 5y: 0.86x)
%