DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.43
Today's Fair Value
$29.18 +14.75%
Margin of Safety
+12.85%
Projected Value (5Y)
$47.00 +84.82%
Dividends Paid (5Y)
$12.82
DCF Inputs
Scenario
%
Regression: -1.75% | CAGR (5y): -11.73%
%
Regression: 5.02% | CAGR (5y): 0.3%
%
Regression: 4.16% | CAGR (5y): 2.21%
Capped at 18.00x (Historical 5y: 9.89x)
%