DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.87
Today's Fair Value
$24.01 -7.19%
Margin of Safety
-7.75%
Projected Value (5Y)
$38.67 +49.48%
Dividends Paid (5Y)
$7.34
DCF Inputs
Scenario
%
Regression: 4.28% | CAGR (5y): 1.73%
%
Regression: -0.62% | CAGR (5y): -1.73%
%
Regression: 4.1% | CAGR (5y): 57.9%
Capped at 30.00x (Historical 5y: 11.79x)
%