DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.46
Today's Fair Value
$22.56 -17.84%
Margin of Safety
-21.72%
Projected Value (5Y)
$36.34 +32.34%
Dividends Paid (5Y)
$10.19
DCF Inputs
Scenario
%
Regression: 23.51% | CAGR (5y): 10.86%
%
Regression: 10.23% | CAGR (5y): 3.69%
%
Regression: -6.86% | CAGR (5y): 13.46%
Capped at 18.00x (Historical 5y: 6.29x)
%