DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.57
Today's Fair Value
$29.85 -39.78%
Margin of Safety
-66.06%
Projected Value (5Y)
$48.07 -3.03%
Dividends Paid (5Y)
$5.75
DCF Inputs
Scenario
%
Regression: 1.54% | CAGR (5y): -13.06%
%
Regression: 1.08% | CAGR (5y): 1.06%
%
Regression: 7.19% | CAGR (5y): 7.78%
Capped at 30.00x (Historical 5y: 23.5x)
%