DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.38
Today's Fair Value
$19.73 -35.06%
Margin of Safety
-53.98%
Projected Value (5Y)
$31.78 +4.61%
Dividends Paid (5Y)
$6.22
DCF Inputs
Scenario
%
Regression: 4.22% | CAGR (5y): 12.05%
%
Regression: -1.63% | CAGR (5y): -1.62%
%
Regression: 6.88% | CAGR (5y): 17.86%
Capped at 18.00x (Historical 5y: 29.46x)
%