DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.87
Today's Fair Value
$18.85 -24.21%
Margin of Safety
-31.94%
Projected Value (5Y)
$30.36 +22.07%
Dividends Paid (5Y)
$8.94
DCF Inputs
Scenario
%
Regression: 4.96% | CAGR (5y): 2.3%
%
Regression: 7.77% | CAGR (5y): 3.93%
%
Regression: 0% | CAGR (5y): -7.29%
Capped at 13.67x (Historical 5y: 1.96x)
%