DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.79
Today's Fair Value
$21.27 -17.53%
Margin of Safety
-21.25%
Projected Value (5Y)
$34.26 +32.84%
Dividends Paid (5Y)
$13.78
DCF Inputs
Scenario
%
Regression: -7.53% | CAGR (5y): -12.19%
%
Regression: -3.77% | CAGR (5y): -0.88%
%
Regression: 8.01% | CAGR (5y): 8.87%
Capped at 13.67x (Historical 5y: 0.57x)
%