DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.22
Today's Fair Value
$19.93 -20.98%
Margin of Safety
-26.54%
Projected Value (5Y)
$32.09 +27.24%
Dividends Paid (5Y)
$10.25
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: -1.34% | CAGR (5y): -1.34%
Capped at 13.67x (Historical 5y: 1.16x)
%