DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.00
Today's Fair Value
$27.73 -18.44%
Margin of Safety
-22.61%
Projected Value (5Y)
$44.66 +31.35%
Dividends Paid (5Y)
$4.80
DCF Inputs
Scenario
%
Regression: -10.01% | CAGR (5y): -5.4%
%
Regression: -6.1% | CAGR (5y): -9.48%
%
Regression: 16.76% | CAGR (5y): 70.53%
Capped at 13.67x (Historical 5y: 2.2x)
%