DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.57
Today's Fair Value
$25.21 +2.6%
Margin of Safety
+2.54%
Projected Value (5Y)
$40.60 +65.24%
Dividends Paid (5Y)
$4.13
DCF Inputs
Scenario
%
Regression: 1.27% | CAGR (5y): 1.23%
%
Regression: 1.04% | CAGR (5y): 1.41%
%
Regression: 6.41% | CAGR (5y): 2.5%
Capped at 30.00x (Historical 5y: 20.41x)
%