DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.62
Today's Fair Value
$20.60 -30.45%
Margin of Safety
-43.79%
Projected Value (5Y)
$33.17 +11.99%
Dividends Paid (5Y)
$3.69
DCF Inputs
Scenario
%
Regression: -5.77% | CAGR (5y): -7.54%
%
Regression: -1.07% | CAGR (5y): -0.5%
%
Regression: 3.64% | CAGR (5y): -0.53%
Capped at 18.00x (Historical 5y: 16.91x)
%