DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.21
Today's Fair Value
$26.79 -14.16%
Margin of Safety
-16.50%
Projected Value (5Y)
$43.15 +38.26%
Dividends Paid (5Y)
$10.10
DCF Inputs
Scenario
%
Regression: 1.67% | CAGR (5y): -3.92%
%
Regression: -0.71% | CAGR (5y): -0.54%
%
Regression: 8.81% | CAGR (5y): 16.47%
Capped at 30.00x (Historical 5y: 10.93x)
%