DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.93
Today's Fair Value
$23.69 -30.18%
Margin of Safety
-43.22%
Projected Value (5Y)
$38.16 +12.47%
Dividends Paid (5Y)
$7.09
DCF Inputs
Scenario
%
Regression: -2.81% | CAGR (5y): 8.06%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 14.12% | CAGR (5y): -13.13%
Capped at 30.00x (Historical 5y: 34.67x)
%