DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.17
Today's Fair Value
$20.04 -39.58%
Margin of Safety
-65.52%
Projected Value (5Y)
$32.28 -2.68%
Dividends Paid (5Y)
$5.12
DCF Inputs
Scenario
%
Regression: 7.47% | CAGR (5y): 10.3%
%
Regression: 6.15% | CAGR (5y): 8.06%
%
Regression: 7.7% | CAGR (5y): 6.76%
Capped at 13.67x (Historical 5y: 1.13x)
%