DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.62
Today's Fair Value
$30.92 +20.69%
Margin of Safety
+17.14%
Projected Value (5Y)
$49.80 +94.38%
Dividends Paid (5Y)
$26.82
DCF Inputs
Scenario
%
Regression: 5.1% | CAGR (5y): 1.44%
%
Regression: 8.63% | CAGR (5y): 7.13%
%
Regression: 0% | CAGR (5y): 70.56%
Capped at 13.67x (Historical 5y: 0.84x)
%