DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.33
Today's Fair Value
$41.94 -13.22%
Margin of Safety
-15.24%
Projected Value (5Y)
$67.54 +39.75%
Dividends Paid (5Y)
$4.99
DCF Inputs
Scenario
%
Regression: 7.36% | CAGR (5y): 4.69%
%
Regression: -0.13% | CAGR (5y): -0.13%
%
Regression: 14.8% | CAGR (5y): 1.53%
Capped at 13.67x (Historical 5y: 1.06x)
%