DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.17
Today's Fair Value
$30.94 -31.5%
Margin of Safety
-45.99%
Projected Value (5Y)
$49.83 +10.32%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: 8.3% | CAGR (5y): 5.86%
%
Regression: 0.86% | CAGR (5y): -1.48%
%
Defaulting to baseline growth (2.5%).
Capped at 13.67x (Historical 5y: 0.92x)
%