DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.45
Today's Fair Value
$39.09 -19.32%
Margin of Safety
-23.94%
Projected Value (5Y)
$62.95 +29.93%
Dividends Paid (5Y)
$8.71
DCF Inputs
Scenario
%
Regression: 2.09% | CAGR (5y): -6.52%
%
Regression: -3.34% | CAGR (5y): -4.38%
%
Regression: 17.72% | CAGR (5y): 5.71%
Capped at 13.67x (Historical 5y: 1.09x)
%