DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.07
Today's Fair Value
$29.00 -19.6%
Margin of Safety
-24.38%
Projected Value (5Y)
$46.71 +29.5%
Dividends Paid (5Y)
$11.47
DCF Inputs
Scenario
%
Regression: 5.76% | CAGR (5y): -1.03%
%
Regression: 3.03% | CAGR (5y): 0.91%
%
Regression: 3.53% | CAGR (5y): 1.35%
Capped at 13.67x (Historical 5y: 0.79x)
%