DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.56
Today's Fair Value
$20.30 -23.57%
Margin of Safety
-30.84%
Projected Value (5Y)
$32.69 +23.08%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: 9.07% | CAGR (5y): 19.54%
%
Regression: 3.45% | CAGR (5y): 8.68%
%
Regression: 9.33% | CAGR (5y): 0.85%
Capped at 13.67x (Historical 5y: 1.05x)
%