DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.66
Today's Fair Value
$28.06 -2.09%
Margin of Safety
-2.14%
Projected Value (5Y)
$45.19 +57.68%
Dividends Paid (5Y)
$1.40
DCF Inputs
Scenario
%
Regression: 1.47% | CAGR (5y): 11.27%
%
Regression: -0.5% | CAGR (5y): -1.25%
%
Regression: -33.27% | CAGR (5y): 12.23%
Capped at 18.00x (Historical 5y: 16.5x)
%