DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.78
Today's Fair Value
$22.73 -36.47%
Margin of Safety
-57.41%
Projected Value (5Y)
$36.60 +2.29%
Dividends Paid (5Y)
$7.53
DCF Inputs
Scenario
%
Regression: 0.61% | CAGR (5y): 6.02%
%
Regression: 2.08% | CAGR (5y): 4.34%
%
Regression: 0.44% | CAGR (5y): 17.84%
Capped at 13.67x (Historical 5y: 5.04x)
%