DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.83
Today's Fair Value
$24.45 -37.03%
Margin of Safety
-58.81%
Projected Value (5Y)
$39.37 +1.39%
Dividends Paid (5Y)
$11.44
DCF Inputs
Scenario
%
Regression: 8.46% | CAGR (5y): 1.56%
%
Regression: 9.85% | CAGR (5y): 4.55%
%
Regression: 28.41% | CAGR (5y): 38.18%
Capped at 13.67x (Historical 5y: 1.62x)
%