DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.23
Today's Fair Value
$23.63 -51.01%
Margin of Safety
-104.10%
Projected Value (5Y)
$38.06 -21.09%
Dividends Paid (5Y)
$12.84
DCF Inputs
Scenario
%
Regression: -0.03% | CAGR (5y): -1.77%
%
Regression: 3.88% | CAGR (5y): 7.03%
%
Regression: 41.71% | CAGR (5y): 36.81%
Capped at 30.00x (Historical 5y: 15.79x)
%