DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.87
Today's Fair Value
$24.74 -32.9%
Margin of Safety
-49.03%
Projected Value (5Y)
$39.84 +8.06%
Dividends Paid (5Y)
$6.37
DCF Inputs
Scenario
%
Regression: 15.54% | CAGR (5y): 4.3%
%
Regression: 11.98% | CAGR (5y): 4.75%
%
Regression: 1.32% | CAGR (5y): -2.29%
Capped at 13.67x (Historical 5y: 1.9x)
%