DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.14
Today's Fair Value
$29.08 -23.75%
Margin of Safety
-31.16%
Projected Value (5Y)
$46.83 +22.78%
Dividends Paid (5Y)
$0.85
DCF Inputs
Scenario
%
Regression: -5.8% | CAGR (5y): -4.48%
%
Regression: -1.31% | CAGR (5y): -1.31%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 31.66x)
%