DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.92
Today's Fair Value
$31.51 -16.9%
Margin of Safety
-20.34%
Projected Value (5Y)
$50.75 +33.83%
Dividends Paid (5Y)
$5.53
DCF Inputs
Scenario
%
Regression: 2.14% | CAGR (5y): -3.16%
%
Regression: -5.25% | CAGR (5y): -6.82%
%
Regression: 15.47% | CAGR (5y): 12.2%
Capped at 13.67x (Historical 5y: 0.95x)
%