DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.81
Today's Fair Value
$28.28 -23.17%
Margin of Safety
-30.16%
Projected Value (5Y)
$45.54 +23.72%
Dividends Paid (5Y)
$0.65
DCF Inputs
Scenario
%
Regression: 3.1% | CAGR (5y): 16.8%
%
Regression: -1.05% | CAGR (5y): 0.21%
%
Regression: -8.5% | CAGR (5y): 22.42%
Capped at 30.00x (Historical 5y: 13.27x)
%