DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.04
Today's Fair Value
$19.52 -22.04%
Margin of Safety
-28.28%
Projected Value (5Y)
$31.44 +25.56%
Dividends Paid (5Y)
$8.03
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 0.34%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: 3.91% | CAGR (5y): -0.02%
Capped at 13.67x (Historical 5y: 1.43x)
%