DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.28
Today's Fair Value
$28.97 -28.08%
Margin of Safety
-39.04%
Projected Value (5Y)
$46.65 +15.81%
Dividends Paid (5Y)
$7.85
DCF Inputs
Scenario
%
Regression: 10.01% | CAGR (5y): 5.74%
%
Regression: 4.66% | CAGR (5y): 1.87%
%
Regression: 6.83% | CAGR (5y): 7.49%
Capped at 13.67x (Historical 5y: 1.02x)
%