DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.59
Today's Fair Value
$30.36 -31.91%
Margin of Safety
-46.87%
Projected Value (5Y)
$48.90 +9.67%
Dividends Paid (5Y)
$2.01
DCF Inputs
Scenario
%
Regression: -10.86% | CAGR (5y): -4.42%
%
Regression: -0.03% | CAGR (5y): -0.12%
%
Regression: 114.48% | CAGR (5y): 114.48%
Capped at 30.00x (Historical 5y: 31.06x)
%