DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.70
Today's Fair Value
$28.51 -15.4%
Margin of Safety
-18.20%
Projected Value (5Y)
$45.92 +36.26%
Dividends Paid (5Y)
$0.69
DCF Inputs
Scenario
%
Regression: 13.68% | CAGR (5y): 10.2%
%
Regression: -0.47% | CAGR (5y): -1.18%
%
Regression: -24.16% | CAGR (5y): 23.13%
Capped at 30.00x (Historical 5y: 18.35x)
%