DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.99
Today's Fair Value
$24.95 -10.86%
Margin of Safety
-12.18%
Projected Value (5Y)
$40.18 +43.55%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: -0.86% | CAGR (5y): 9.84%
%
Regression: -0.37% | CAGR (5y): -0.94%
%
Regression: -32.36% | CAGR (5y): 0.92%
Capped at 18.00x (Historical 5y: 15.41x)
%