DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.55
Today's Fair Value
$19.19 -27.72%
Margin of Safety
-38.35%
Projected Value (5Y)
$30.90 +16.38%
Dividends Paid (5Y)
$6.81
DCF Inputs
Scenario
%
Regression: -0.78% | CAGR (5y): -3.12%
%
Regression: -2.99% | CAGR (5y): -5.88%
%
Regression: 30.79% | CAGR (5y): 24.57%
Capped at 13.67x (Historical 5y: 1.85x)
%