DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.75
Today's Fair Value
$27.50 -20.86%
Margin of Safety
-26.36%
Projected Value (5Y)
$44.29 +27.45%
Dividends Paid (5Y)
$4.80
DCF Inputs
Scenario
%
Regression: -9.66% | CAGR (5y): -5.57%
%
Regression: -6.1% | CAGR (5y): -9.48%
%
Regression: 16.83% | CAGR (5y): 70.53%
Capped at 13.67x (Historical 5y: 2.15x)
%