DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.35
Today's Fair Value
$28.74 -25.06%
Margin of Safety
-33.44%
Projected Value (5Y)
$46.29 +20.7%
Dividends Paid (5Y)
$7.64
DCF Inputs
Scenario
%
Regression: 2.25% | CAGR (5y): 3.57%
%
Regression: -0.93% | CAGR (5y): -0.9%
%
Regression: 5.29% | CAGR (5y): 6.81%
Capped at 18.00x (Historical 5y: 7.89x)
%