DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.90
Today's Fair Value
$22.14 -32.71%
Margin of Safety
-48.60%
Projected Value (5Y)
$35.66 +8.39%
Dividends Paid (5Y)
$4.58
DCF Inputs
Scenario
%
Regression: -2.81% | CAGR (5y): 8.06%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 16.9% | CAGR (5y): -19.8%
Capped at 30.00x (Historical 5y: 34.83x)
%