DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.56
Today's Fair Value
$22.03 -17.06%
Margin of Safety
-20.56%
Projected Value (5Y)
$35.48 +33.58%
Dividends Paid (5Y)
$8.85
DCF Inputs
Scenario
%
Regression: 11.95% | CAGR (5y): -1.43%
%
Regression: 8.09% | CAGR (5y): 2%
%
Regression: 20.94% | CAGR (5y): 12.7%
Capped at 13.67x (Historical 5y: 2.02x)
%