DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.41
Today's Fair Value
$28.95 -13.35%
Margin of Safety
-15.41%
Projected Value (5Y)
$46.63 +39.57%
Dividends Paid (5Y)
$4.79
DCF Inputs
Scenario
%
Regression: 11.71% | CAGR (5y): 9.55%
%
Regression: 0.32% | CAGR (5y): -0.12%
%
Regression: 15.9% | CAGR (5y): 3.5%
Capped at 13.67x (Historical 5y: 0.86x)
%