DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.93
Today's Fair Value
$20.61 -35.45%
Margin of Safety
-54.92%
Projected Value (5Y)
$33.19 +3.95%
Dividends Paid (5Y)
$7.67
DCF Inputs
Scenario
%
Regression: 1.93% | CAGR (5y): 4.69%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 1.71% | CAGR (5y): 1.21%
Capped at 13.67x (Historical 5y: 1.95x)
%