DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.18
Today's Fair Value
$28.83 -33.23%
Margin of Safety
-49.77%
Projected Value (5Y)
$46.43 +7.53%
Dividends Paid (5Y)
$12.23
DCF Inputs
Scenario
%
Regression: -2.06% | CAGR (5y): 5.63%
%
Regression: 2.91% | CAGR (5y): -0.02%
%
Regression: 34.8% | CAGR (5y): 19.27%
Capped at 13.67x (Historical 5y: 0.88x)
%