DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.78
Today's Fair Value
$28.08 -27.59%
Margin of Safety
-38.11%
Projected Value (5Y)
$45.23 +16.63%
Dividends Paid (5Y)
$8.46
DCF Inputs
Scenario
%
Regression: 11.74% | CAGR (5y): 8.43%
%
Regression: 7.15% | CAGR (5y): 5.91%
%
Regression: 5.77% | CAGR (5y): 3.02%
Capped at 13.67x (Historical 5y: 0.76x)
%