DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.00
Today's Fair Value
$26.73 -25.75%
Margin of Safety
-34.68%
Projected Value (5Y)
$43.05 +19.58%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: -5.97% | CAGR (5y): 6.06%
%
Regression: 1.06% | CAGR (5y): -0.69%
%
Regression: -2.38% | CAGR (5y): -7.4%
Capped at 18.00x (Historical 5y: 13.43x)
%