DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.68
Today's Fair Value
$35.41 -30.13%
Margin of Safety
-43.12%
Projected Value (5Y)
$57.03 +12.53%
Dividends Paid (5Y)
$11.06
DCF Inputs
Scenario
%
Regression: 10.97% | CAGR (5y): 4.39%
%
Regression: 0.61% | CAGR (5y): 0.17%
%
Regression: 9.53% | CAGR (5y): 8.61%
Capped at 30.00x (Historical 5y: 175.41x)
%