DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.71
Today's Fair Value
$23.22 -9.68%
Margin of Safety
-10.72%
Projected Value (5Y)
$37.39 +45.43%
Dividends Paid (5Y)
$10.63
DCF Inputs
Scenario
%
Regression: 11.75% | CAGR (5y): 12.7%
%
Regression: -0.17% | CAGR (5y): 0.71%
%
Regression: 22.57% | CAGR (5y): 23.17%
Capped at 18.00x (Historical 5y: 8.92x)
%