DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.59
Today's Fair Value
$33.06 +11.73%
Margin of Safety
+10.50%
Projected Value (5Y)
$53.25 +79.96%
Dividends Paid (5Y)
$7.84
DCF Inputs
Scenario
%
Regression: -0.03% | CAGR (5y): -8%
%
Regression: -7.22% | CAGR (5y): -7.66%
%
Regression: 13.41% | CAGR (5y): 9.13%
Capped at 30.00x (Historical 5y: 10.44x)
%