DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.14
Today's Fair Value
$20.40 -27.51%
Margin of Safety
-37.94%
Projected Value (5Y)
$32.86 +16.77%
Dividends Paid (5Y)
$4.02
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 2.22%
%
Regression: 0.04% | CAGR (5y): 0.04%
%
Regression: 0.37% | CAGR (5y): 3.08%
Capped at 30.00x (Historical 5y: 13.72x)
%