DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.14
Today's Fair Value
$29.58 -13.36%
Margin of Safety
-15.42%
Projected Value (5Y)
$47.64 +39.54%
Dividends Paid (5Y)
$12.63
DCF Inputs
Scenario
%
Regression: -1.43% | CAGR (5y): -3.57%
%
Regression: -0.14% | CAGR (5y): -0.5%
%
Regression: 0.59% | CAGR (5y): 30.49%
Capped at 18.00x (Historical 5y: 13.75x)
%