DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.41
Today's Fair Value
$32.09 +12.95%
Margin of Safety
+11.47%
Projected Value (5Y)
$51.68 +81.91%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 9.83% | CAGR (5y): 0.4%
%
Regression: -6.22% | CAGR (5y): -8.87%
%
Regression: 31.19% | CAGR (5y): 18.98%
Capped at 13.67x (Historical 5y: 1.1x)
%