DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.45
Today's Fair Value
$25.31 -14.06%
Margin of Safety
-16.36%
Projected Value (5Y)
$40.76 +38.4%
Dividends Paid (5Y)
$1.99
DCF Inputs
Scenario
%
Regression: -5.22% | CAGR (5y): 12.94%
%
Regression: 0.76% | CAGR (5y): 1.16%
%
Regression: 4.88% | CAGR (5y): 36.02%
Capped at 13.67x (Historical 5y: 2.87x)
%