DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.89
Today's Fair Value
$32.70 -3.51%
Margin of Safety
-3.64%
Projected Value (5Y)
$52.66 +55.39%
Dividends Paid (5Y)
$31.07
DCF Inputs
Scenario
%
Regression: 1.97% | CAGR (5y): -5.54%
%
Regression: 2.77% | CAGR (5y): 2.34%
%
Regression: 7.63% | CAGR (5y): 24.31%
Capped at 13.67x (Historical 5y: 3x)
%