DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.59
Today's Fair Value
$25.82 -23.13%
Margin of Safety
-30.09%
Projected Value (5Y)
$41.58 +23.79%
Dividends Paid (5Y)
$6.63
DCF Inputs
Scenario
%
Regression: 11.77% | CAGR (5y): 6.62%
%
Regression: -0.52% | CAGR (5y): -1.12%
%
Regression: 7.55% | CAGR (5y): 6.46%
Capped at 18.00x (Historical 5y: 3.79x)
%