DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.92
Today's Fair Value
$19.56 -36.74%
Margin of Safety
-58.08%
Projected Value (5Y)
$31.50 +1.88%
Dividends Paid (5Y)
$7.88
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 5.01%
%
Regression: -0.43% | CAGR (5y): -1.07%
%
Regression: 11.05% | CAGR (5y): 20.7%
Capped at 18.00x (Historical 5y: 14.47x)
%