DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.54
Today's Fair Value
$25.54 -35.41%
Margin of Safety
-54.82%
Projected Value (5Y)
$41.13 +4.02%
Dividends Paid (5Y)
$10.41
DCF Inputs
Scenario
%
Regression: 2.76% | CAGR (5y): -18.19%
%
Regression: -1.51% | CAGR (5y): -1.62%
%
Regression: 11.7% | CAGR (5y): 8.32%
Capped at 30.00x (Historical 5y: 33.99x)
%