DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.44
Today's Fair Value
$28.13 -32.12%
Margin of Safety
-47.32%
Projected Value (5Y)
$45.31 +9.34%
Dividends Paid (5Y)
$16.54
DCF Inputs
Scenario
%
Regression: 3.75% | CAGR (5y): 2.76%
%
Regression: -0.08% | CAGR (5y): 0%
%
Regression: 6.6% | CAGR (5y): 29.26%
Capped at 13.67x (Historical 5y: 2.01x)
%