DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.45
Today's Fair Value
$34.75 -21.82%
Margin of Safety
-27.91%
Projected Value (5Y)
$55.97 +25.92%
Dividends Paid (5Y)
$7.28
DCF Inputs
Scenario
%
Regression: 1.66% | CAGR (5y): -1.02%
%
Regression: -4.02% | CAGR (5y): -3.45%
%
Regression: 3.79% | CAGR (5y): 6.83%
Capped at 13.67x (Historical 5y: 1.03x)
%