DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.89
Today's Fair Value
$26.34 -35.58%
Margin of Safety
-55.24%
Projected Value (5Y)
$42.42 +3.74%
Dividends Paid (5Y)
$4.74
DCF Inputs
Scenario
%
Regression: 12.32% | CAGR (5y): 4.77%
%
Regression: 1.17% | CAGR (5y): 5.6%
%
Regression: -2.35% | CAGR (5y): -1.89%
Capped at 13.67x (Historical 5y: 0.93x)
%