DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.52
Today's Fair Value
$26.13 -35.51%
Margin of Safety
-55.07%
Projected Value (5Y)
$42.09 +3.87%
Dividends Paid (5Y)
$4.94
DCF Inputs
Scenario
%
Regression: 11.83% | CAGR (5y): 11.92%
%
Regression: 6.45% | CAGR (5y): 11%
%
Regression: 2.66% | CAGR (5y): 1.33%
Capped at 13.67x (Historical 5y: 0.86x)
%