DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.14
Today's Fair Value
$24.46 -35.87%
Margin of Safety
-55.93%
Projected Value (5Y)
$39.40 +3.3%
Dividends Paid (5Y)
$4.66
DCF Inputs
Scenario
%
Regression: 16.05% | CAGR (5y): 11.88%
%
Regression: 7.98% | CAGR (5y): 1.51%
%
Regression: -5.25% | CAGR (5y): 3.68%
Capped at 18.00x (Historical 5y: 9.29x)
%