DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.44
Today's Fair Value
$24.42 -19.78%
Margin of Safety
-24.65%
Projected Value (5Y)
$39.33 +29.2%
Dividends Paid (5Y)
$6.35
DCF Inputs
Scenario
%
Regression: 5.66% | CAGR (5y): -14.05%
%
Regression: -2.04% | CAGR (5y): -2.27%
%
Regression: 12.29% | CAGR (5y): 10.45%
Capped at 30.00x (Historical 5y: 14.3x)
%