DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.22
Today's Fair Value
$32.25 -23.61%
Margin of Safety
-30.91%
Projected Value (5Y)
$51.94 +23.02%
Dividends Paid (5Y)
$23.10
DCF Inputs
Scenario
%
Regression: 4.01% | CAGR (5y): 0%
%
Regression: 0.15% | CAGR (5y): 0.14%
%
Regression: 3.75% | CAGR (5y): 29.66%
Capped at 30.00x (Historical 5y: 8.62x)
%