DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.54
Today's Fair Value
$23.26 -30.65%
Margin of Safety
-44.20%
Projected Value (5Y)
$37.46 +11.69%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: 10.61% | CAGR (5y): -1.81%
%
Regression: -0.76% | CAGR (5y): -2.1%
%
Regression: 15.6% | CAGR (5y): 9.23%
Capped at 30.00x (Historical 5y: 2.21x)
%