DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.33
Today's Fair Value
$32.06 -11.75%
Margin of Safety
-13.32%
Projected Value (5Y)
$51.64 +42.14%
Dividends Paid (5Y)
$6.60
DCF Inputs
Scenario
%
Regression: -0.72% | CAGR (5y): 3.3%
%
Regression: -0.05% | CAGR (5y): -0.47%
%
Regression: 4.56% | CAGR (5y): 8.31%
Capped at 30.00x (Historical 5y: n/a)
%