DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.33
Today's Fair Value
$22.14 -35.51%
Margin of Safety
-55.06%
Projected Value (5Y)
$35.65 +3.85%
Dividends Paid (5Y)
$10.85
DCF Inputs
Scenario
%
Regression: 1.47% | CAGR (5y): -1.31%
%
Regression: -0.98% | CAGR (5y): -1.05%
%
Regression: 10.96% | CAGR (5y): -1.38%
Capped at 13.67x (Historical 5y: 1.24x)
%