DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.66
Today's Fair Value
$27.82 -24.11%
Margin of Safety
-31.78%
Projected Value (5Y)
$44.80 +22.2%
Dividends Paid (5Y)
$2.75
DCF Inputs
Scenario
%
Regression: 11.39% | CAGR (5y): 8.98%
%
Regression: -0.14% | CAGR (5y): -0.04%
%
Regression: 3.46% | CAGR (5y): 5.97%
Capped at 13.67x (Historical 5y: 0.36x)
%