DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.10
Today's Fair Value
$29.92 -14.76%
Margin of Safety
-17.31%
Projected Value (5Y)
$48.19 +37.29%
Dividends Paid (5Y)
$8.55
DCF Inputs
Scenario
%
Regression: 18.92% | CAGR (5y): 0%
%
Regression: 1.73% | CAGR (5y): 1.6%
%
Regression: 4.62% | CAGR (5y): 19.97%
Capped at 30.00x (Historical 5y: 127.32x)
%