DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.89
Today's Fair Value
$23.25 -29.31%
Margin of Safety
-41.46%
Projected Value (5Y)
$37.44 +13.83%
Dividends Paid (5Y)
$4.95
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): 1.69%
%
Regression: 0.08% | CAGR (5y): 0.01%
%
Regression: 2.25% | CAGR (5y): -5.43%
Capped at 18.00x (Historical 5y: 10.34x)
%