DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.27
Today's Fair Value
$28.54 -11.56%
Margin of Safety
-13.07%
Projected Value (5Y)
$45.97 +42.45%
Dividends Paid (5Y)
$6.00
DCF Inputs
Scenario
%
Regression: -7.24% | CAGR (5y): -34.12%
%
Regression: -4.06% | CAGR (5y): -3.96%
%
Regression: 10.52% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 8.16x)
%