DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.88
Today's Fair Value
$34.57 -22.97%
Margin of Safety
-29.82%
Projected Value (5Y)
$55.67 +24.04%
Dividends Paid (5Y)
$2.64
DCF Inputs
Scenario
%
Regression: 9.77% | CAGR (5y): 5.09%
%
Regression: -3.36% | CAGR (5y): -3.48%
%
Regression: 7.59% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 3.36x)
%