DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.27
Today's Fair Value
$28.82 -26.61%
Margin of Safety
-36.26%
Projected Value (5Y)
$46.41 +18.18%
Dividends Paid (5Y)
$2.69
DCF Inputs
Scenario
%
Regression: -7.14% | CAGR (5y): 10.09%
%
Regression: -0.08% | CAGR (5y): 0.28%
%
Regression: -0.55% | CAGR (5y): 3.4%
Capped at 18.00x (Historical 5y: 25.93x)
%