DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.79
Today's Fair Value
$24.21 -23.84%
Margin of Safety
-31.31%
Projected Value (5Y)
$38.99 +22.65%
Dividends Paid (5Y)
$10.48
DCF Inputs
Scenario
%
Regression: 14.82% | CAGR (5y): 5.41%
%
Regression: 8.16% | CAGR (5y): -1.85%
%
Regression: 65.8% | CAGR (5y): 68.18%
Capped at 13.67x (Historical 5y: 0.85x)
%