DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.50
Today's Fair Value
$28.76 +4.58%
Margin of Safety
+4.38%
Projected Value (5Y)
$46.32 +68.44%
Dividends Paid (5Y)
$3.58
DCF Inputs
Scenario
%
Regression: 9.48% | CAGR (5y): -1.64%
%
Regression: -1.1% | CAGR (5y): -1.81%
%
Regression: 15.47% | CAGR (5y): 15.47%
Capped at 18.00x (Historical 5y: 14.11x)
%