DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.22
Today's Fair Value
$35.87 -24.04%
Margin of Safety
-31.64%
Projected Value (5Y)
$57.77 +22.34%
Dividends Paid (5Y)
$4.55
DCF Inputs
Scenario
%
Regression: 8.53% | CAGR (5y): 8.77%
%
Regression: -0.17% | CAGR (5y): -0.62%
%
Regression: 13.6% | CAGR (5y): 15.23%
Capped at 13.67x (Historical 5y: 1.26x)
%