DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.12
Today's Fair Value
$28.85 -0.93%
Margin of Safety
-0.94%
Projected Value (5Y)
$46.46 +59.55%
Dividends Paid (5Y)
$1.07
DCF Inputs
Scenario
%
Regression: 7.46% | CAGR (5y): -1.01%
%
Regression: -0.27% | CAGR (5y): -1.21%
%
Regression: 2.73% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.86x)
%