DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.54
Today's Fair Value
$24.46 -11.18%
Margin of Safety
-12.59%
Projected Value (5Y)
$39.40 +43.06%
Dividends Paid (5Y)
$1.04
DCF Inputs
Scenario
%
Regression: 6.91% | CAGR (5y): 9.61%
%
Regression: -0.14% | CAGR (5y): -0.9%
%
Regression: 13.34% | CAGR (5y): 8.79%
Capped at 30.00x (Historical 5y: 25.81x)
%