DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.10
Today's Fair Value
$33.62 -28.62%
Margin of Safety
-40.10%
Projected Value (5Y)
$54.14 +14.95%
Dividends Paid (5Y)
$3.72
DCF Inputs
Scenario
%
Regression: 4.22% | CAGR (5y): 8.65%
%
Regression: -1.25% | CAGR (5y): 0.81%
%
Regression: 12.22% | CAGR (5y): 11.84%
Capped at 13.67x (Historical 5y: 1.06x)
%