DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.52
Today's Fair Value
$31.06 -12.56%
Margin of Safety
-14.36%
Projected Value (5Y)
$50.02 +40.82%
Dividends Paid (5Y)
$28.42
DCF Inputs
Scenario
%
Regression: 1.97% | CAGR (5y): -5.54%
%
Regression: 2.77% | CAGR (5y): 2.34%
%
Regression: 7.35% | CAGR (5y): 22.6%
Capped at 13.67x (Historical 5y: 3x)
%