DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.77
Today's Fair Value
$25.48 -44.33%
Margin of Safety
-79.63%
Projected Value (5Y)
$41.04 -10.33%
Dividends Paid (5Y)
$3.99
DCF Inputs
Scenario
%
Regression: -4.62% | CAGR (5y): 0.05%
%
Regression: -0.42% | CAGR (5y): 0.45%
%
Regression: 6.16% | CAGR (5y): 3.51%
Capped at 18.00x (Historical 5y: 9.07x)
%