DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.09
Today's Fair Value
$28.40 -2.37%
Margin of Safety
-2.43%
Projected Value (5Y)
$45.74 +57.24%
Dividends Paid (5Y)
$12.66
DCF Inputs
Scenario
%
Regression: 3.71% | CAGR (5y): -2.37%
%
Regression: 1.41% | CAGR (5y): 0.73%
%
Regression: 3.91% | CAGR (5y): 1.79%
Capped at 13.67x (Historical 5y: 1.77x)
%