DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.73
Today's Fair Value
$22.03 -30.57%
Margin of Safety
-44.03%
Projected Value (5Y)
$35.48 +11.82%
Dividends Paid (5Y)
$10.20
DCF Inputs
Scenario
%
Regression: 23.51% | CAGR (5y): 10.86%
%
Regression: 10.23% | CAGR (5y): 3.69%
%
Regression: -6.79% | CAGR (5y): 13.46%
Capped at 18.00x (Historical 5y: 6.08x)
%