DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.45
Today's Fair Value
$24.17 -8.62%
Margin of Safety
-9.43%
Projected Value (5Y)
$38.93 +47.18%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 0.41% | CAGR (5y): 4.12%
%
Regression: 0.3% | CAGR (5y): 1.36%
%
Regression: 0.48% | CAGR (5y): 3.82%
Capped at 30.00x (Historical 5y: 4.68x)
%