DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.46
Today's Fair Value
$19.39 -20.73%
Margin of Safety
-26.15%
Projected Value (5Y)
$31.23 +27.68%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: 12.03% | CAGR (5y): -2.31%
%
Regression: -0.86% | CAGR (5y): -1.82%
%
Regression: 2.2% | CAGR (5y): 24.16%
Capped at 30.00x (Historical 5y: 7.9x)
%