DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.33
Today's Fair Value
$23.28 -30.15%
Margin of Safety
-43.17%
Projected Value (5Y)
$37.49 +12.48%
Dividends Paid (5Y)
$5.62
DCF Inputs
Scenario
%
Regression: 2.15% | CAGR (5y): 8.18%
%
Regression: 0.09% | CAGR (5y): -0.34%
%
Regression: -1.47% | CAGR (5y): -2.44%
Capped at 18.00x (Historical 5y: 10.43x)
%