DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.59
Today's Fair Value
$24.03 -39.3%
Margin of Safety
-64.75%
Projected Value (5Y)
$38.70 -2.25%
Dividends Paid (5Y)
$6.14
DCF Inputs
Scenario
%
Regression: 1.9% | CAGR (5y): -11.51%
%
Regression: -2.88% | CAGR (5y): -2.88%
%
Regression: 11.22% | CAGR (5y): 3.39%
Capped at 30.00x (Historical 5y: 16.47x)
%