DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.30
Today's Fair Value
$22.03 -35.77%
Margin of Safety
-55.70%
Projected Value (5Y)
$35.48 +3.44%
Dividends Paid (5Y)
$0.53
DCF Inputs
Scenario
%
Regression: 8.49% | CAGR (5y): 8.64%
%
Regression: 0.33% | CAGR (5y): 0.03%
%
Regression: -4.61% | CAGR (5y): -25.45%
Capped at 30.00x (Historical 5y: 16.3x)
%