DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.58
Today's Fair Value
$24.23 -37.2%
Margin of Safety
-59.22%
Projected Value (5Y)
$39.02 +1.14%
Dividends Paid (5Y)
$8.31
DCF Inputs
Scenario
%
Regression: 2.83% | CAGR (5y): 2.42%
%
Regression: 2.75% | CAGR (5y): 0.87%
%
Regression: 6.26% | CAGR (5y): 2.13%
Capped at 18.00x (Historical 5y: 6.47x)
%