DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.80
Today's Fair Value
$27.99 -9.12%
Margin of Safety
-10.04%
Projected Value (5Y)
$45.08 +46.36%
Dividends Paid (5Y)
$5.47
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 2.41%
%
Regression: -1.66% | CAGR (5y): -2.02%
%
Regression: 12.46% | CAGR (5y): 4.73%
Capped at 30.00x (Historical 5y: 3.29x)
%