DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.50
Today's Fair Value
$26.16 -8.21%
Margin of Safety
-8.94%
Projected Value (5Y)
$42.13 +47.82%
Dividends Paid (5Y)
$9.94
DCF Inputs
Scenario
%
Regression: 2.96% | CAGR (5y): -4.64%
%
Regression: 5.01% | CAGR (5y): -0.97%
%
Regression: 17.75% | CAGR (5y): 5.56%
Capped at 30.00x (Historical 5y: 22.81x)
%