DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.09
Today's Fair Value
$18.09 -27.9%
Margin of Safety
-38.70%
Projected Value (5Y)
$29.13 +16.1%
Dividends Paid (5Y)
$2.97
DCF Inputs
Scenario
%
Regression: 17.8% | CAGR (5y): 22.25%
%
Regression: 12.47% | CAGR (5y): 18.57%
%
Regression: 3.03% | CAGR (5y): 0.35%
Capped at 13.67x (Historical 5y: 0.97x)
%