DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.49
Today's Fair Value
$21.69 -7.66%
Margin of Safety
-8.30%
Projected Value (5Y)
$34.93 +48.7%
Dividends Paid (5Y)
$7.24
DCF Inputs
Scenario
%
Regression: 0.94% | CAGR (5y): -0.72%
%
Regression: -3.95% | CAGR (5y): -1.77%
%
Regression: 5.3% | CAGR (5y): -4.3%
Capped at 13.67x (Historical 5y: 1.2x)
%