DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.79
Today's Fair Value
$17.31 -32.88%
Margin of Safety
-48.99%
Projected Value (5Y)
$27.87 +8.07%
Dividends Paid (5Y)
$3.07
DCF Inputs
Scenario
%
Regression: 5.75% | CAGR (5y): 7.19%
%
Regression: -0.38% | CAGR (5y): -0.94%
%
Regression: 6.72% | CAGR (5y): 8.72%
Capped at 18.00x (Historical 5y: 15.3x)
%