DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.62
Today's Fair Value
$31.10 -12.69%
Margin of Safety
-14.53%
Projected Value (5Y)
$50.08 +40.6%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: 13.99% | CAGR (5y): -3.11%
%
Regression: -1.49% | CAGR (5y): -3.16%
%
Regression: 8.39% | CAGR (5y): 8.11%
Capped at 30.00x (Historical 5y: 8.14x)
%