DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.14
Today's Fair Value
$21.09 -27.63%
Margin of Safety
-38.17%
Projected Value (5Y)
$33.96 +16.54%
Dividends Paid (5Y)
$6.93
DCF Inputs
Scenario
%
Regression: 0.16% | CAGR (5y): 2.53%
%
Regression: 0% | CAGR (5y): 0.66%
%
Regression: 2.38% | CAGR (5y): 7.42%
Capped at 13.67x (Historical 5y: 2.64x)
%