DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.30
Today's Fair Value
$21.58 -28.78%
Margin of Safety
-40.41%
Projected Value (5Y)
$34.76 +14.72%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 4.8% | CAGR (5y): 6.5%
%
Regression: 0.21% | CAGR (5y): 1.63%
%
Regression: 11.06% | CAGR (5y): 5.34%
Capped at 13.67x (Historical 5y: 0.82x)
%