DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.00
Today's Fair Value
$20.54 -33.74%
Margin of Safety
-50.93%
Projected Value (5Y)
$33.08 +6.71%
Dividends Paid (5Y)
$5.70
DCF Inputs
Scenario
%
Regression: 4.9% | CAGR (5y): 1.48%
%
Regression: 0.53% | CAGR (5y): 0.6%
%
Regression: 7.82% | CAGR (5y): 2.11%
Capped at 13.67x (Historical 5y: 1.51x)
%