DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.36
Today's Fair Value
$35.06 -27.5%
Margin of Safety
-37.93%
Projected Value (5Y)
$56.47 +16.77%
Dividends Paid (5Y)
$3.05
DCF Inputs
Scenario
%
Regression: 5.48% | CAGR (5y): 5.69%
%
Regression: -0.93% | CAGR (5y): -1.72%
%
Regression: -16.58% | CAGR (5y): -12.13%
Capped at 13.67x (Historical 5y: 1.01x)
%