DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.14
Today's Fair Value
$27.53 -36.18%
Margin of Safety
-56.70%
Projected Value (5Y)
$44.34 +2.78%
Dividends Paid (5Y)
$8.17
DCF Inputs
Scenario
%
Regression: -1.57% | CAGR (5y): 0.1%
%
Regression: -1.61% | CAGR (5y): -0.37%
%
Regression: 3.79% | CAGR (5y): 1.5%
Capped at 13.67x (Historical 5y: 1.22x)
%