DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.47
Today's Fair Value
$25.43 -28.31%
Margin of Safety
-39.48%
Projected Value (5Y)
$40.95 +15.45%
Dividends Paid (5Y)
$3.88
DCF Inputs
Scenario
%
Regression: 14.92% | CAGR (5y): 15.82%
%
Regression: 5.54% | CAGR (5y): 7.94%
%
Regression: 0.81% | CAGR (5y): 1.98%
Capped at 13.67x (Historical 5y: 0.86x)
%