DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.44
Today's Fair Value
$19.58 -19.89%
Margin of Safety
-24.82%
Projected Value (5Y)
$31.53 +29.01%
Dividends Paid (5Y)
$11.81
DCF Inputs
Scenario
%
Regression: -1.48% | CAGR (5y): -3.44%
%
Regression: 1.59% | CAGR (5y): -1.87%
%
Regression: 7.98% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.67x)
%