DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.70
Today's Fair Value
$22.58 -30.95%
Margin of Safety
-44.82%
Projected Value (5Y)
$36.36 +11.19%
Dividends Paid (5Y)
$7.09
DCF Inputs
Scenario
%
Regression: 9.84% | CAGR (5y): 3.77%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 14.12% | CAGR (5y): -13.13%
Capped at 18.00x (Historical 5y: 8.68x)
%