DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.34
Today's Fair Value
$33.64 -40.29%
Margin of Safety
-67.48%
Projected Value (5Y)
$54.17 -3.85%
Dividends Paid (5Y)
$8.04
DCF Inputs
Scenario
%
Regression: 5.3% | CAGR (5y): 2.54%
%
Regression: -0.25% | CAGR (5y): -1.03%
%
Regression: 1.04% | CAGR (5y): 2.48%
Capped at 13.67x (Historical 5y: 1.01x)
%