DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.73
Today's Fair Value
$22.57 -40.18%
Margin of Safety
-67.17%
Projected Value (5Y)
$36.35 -3.66%
Dividends Paid (5Y)
$7.11
DCF Inputs
Scenario
%
Regression: 0.61% | CAGR (5y): 6.02%
%
Regression: 2.08% | CAGR (5y): 4.34%
%
Regression: 0.51% | CAGR (5y): 11.46%
Capped at 13.67x (Historical 5y: 5.07x)
%