DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.00
Today's Fair Value
$26.20 -34.5%
Margin of Safety
-52.67%
Projected Value (5Y)
$42.20 +5.5%
Dividends Paid (5Y)
$6.33
DCF Inputs
Scenario
%
Regression: 6.28% | CAGR (5y): 0.5%
%
Regression: 0.21% | CAGR (5y): -2.31%
%
Regression: 11.95% | CAGR (5y): 4.36%
Capped at 13.67x (Historical 5y: 1.09x)
%