DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.56
Today's Fair Value
$32.23 -9.36%
Margin of Safety
-10.33%
Projected Value (5Y)
$51.90 +45.95%
Dividends Paid (5Y)
$7.17
DCF Inputs
Scenario
%
Regression: 3.2% | CAGR (5y): -4.29%
%
Regression: -1.36% | CAGR (5y): -1.84%
%
Regression: -2.32% | CAGR (5y): 4.79%
Capped at 30.00x (Historical 5y: 5.05x)
%