DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.75
Today's Fair Value
$18.75 -29.91%
Margin of Safety
-42.67%
Projected Value (5Y)
$30.19 +12.86%
Dividends Paid (5Y)
$3.88
DCF Inputs
Scenario
%
Regression: 8.4% | CAGR (5y): 3.88%
%
Regression: 2.85% | CAGR (5y): -2.96%
%
Regression: 9.71% | CAGR (5y): 6.37%
Capped at 13.67x (Historical 5y: 0.72x)
%