DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.19
Today's Fair Value
$23.23 -44.94%
Margin of Safety
-81.62%
Projected Value (5Y)
$37.42 -11.31%
Dividends Paid (5Y)
$1.84
DCF Inputs
Scenario
%
Regression: 7.46% | CAGR (5y): 2.76%
%
Regression: 5.15% | CAGR (5y): 4.39%
%
Regression: -2.72% | CAGR (5y): -17.29%
Capped at 13.67x (Historical 5y: 0.86x)
%