DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.57
Today's Fair Value
$21.95 -23.17%
Margin of Safety
-30.16%
Projected Value (5Y)
$35.35 +23.73%
Dividends Paid (5Y)
$8.12
DCF Inputs
Scenario
%
Regression: 0.94% | CAGR (5y): -0.72%
%
Regression: -3.95% | CAGR (5y): -1.77%
%
Regression: 23.12% | CAGR (5y): 11.41%
Capped at 13.67x (Historical 5y: 1.18x)
%