DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.19
Today's Fair Value
$25.10 -22.03%
Margin of Safety
-28.25%
Projected Value (5Y)
$40.42 +25.57%
Dividends Paid (5Y)
$4.95
DCF Inputs
Scenario
%
Regression: 2.57% | CAGR (5y): 2.55%
%
Regression: 1.38% | CAGR (5y): 2.03%
%
Regression: 3.88% | CAGR (5y): 3.93%
Capped at 18.00x (Historical 5y: 18.61x)
%