DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.28
Today's Fair Value
$23.12 -18.25%
Margin of Safety
-22.32%
Projected Value (5Y)
$37.24 +31.68%
Dividends Paid (5Y)
$7.10
DCF Inputs
Scenario
%
Regression: 7.89% | CAGR (5y): -0.14%
%
Regression: 1.45% | CAGR (5y): 0.93%
%
Regression: 11.34% | CAGR (5y): 12.61%
Capped at 30.00x (Historical 5y: 2.33x)
%