DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.69
Today's Fair Value
$18.83 -23.73%
Margin of Safety
-31.12%
Projected Value (5Y)
$30.32 +22.8%
Dividends Paid (5Y)
$7.41
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 0.34%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: -1.7% | CAGR (5y): -1.87%
Capped at 13.67x (Historical 5y: 1.4x)
%