DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.66
Today's Fair Value
$27.51 -7.25%
Margin of Safety
-7.82%
Projected Value (5Y)
$44.30 +49.36%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 11.87% | CAGR (5y): 15.22%
%
Regression: 2.39% | CAGR (5y): 0.9%
%
Regression: 2.59% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.4x)
%