DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.74
Today's Fair Value
$23.58 -30.11%
Margin of Safety
-43.09%
Projected Value (5Y)
$37.97 +12.54%
Dividends Paid (5Y)
$3.10
DCF Inputs
Scenario
%
Regression: 6.17% | CAGR (5y): 4.74%
%
Regression: -0.01% | CAGR (5y): 0%
%
Regression: 7.3% | CAGR (5y): 8.83%
Capped at 30.00x (Historical 5y: 30.85x)
%