DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.42
Today's Fair Value
$28.95 +1.86%
Margin of Safety
+1.83%
Projected Value (5Y)
$46.62 +64.04%
Dividends Paid (5Y)
$2.46
DCF Inputs
Scenario
%
Regression: 1.47% | CAGR (5y): 11.27%
%
Regression: -0.5% | CAGR (5y): -1.25%
%
Regression: 7.43% | CAGR (5y): 16.83%
Capped at 18.00x (Historical 5y: 16.64x)
%