DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.66
Today's Fair Value
$23.47 -0.8%
Margin of Safety
-0.81%
Projected Value (5Y)
$37.80 +59.76%
Dividends Paid (5Y)
$14.19
DCF Inputs
Scenario
%
Regression: 10.17% | CAGR (5y): 7.55%
%
Regression: 9.79% | CAGR (5y): 6.32%
%
Regression: 9.93% | CAGR (5y): 7.61%
Capped at 13.67x (Historical 5y: 1.48x)
%