DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.55
Today's Fair Value
$35.95 -21.08%
Margin of Safety
-26.70%
Projected Value (5Y)
$57.90 +27.11%
Dividends Paid (5Y)
$7.44
DCF Inputs
Scenario
%
Regression: 11.77% | CAGR (5y): 6.07%
%
Regression: 1.51% | CAGR (5y): -1.14%
%
Regression: 18.57% | CAGR (5y): 2.41%
Capped at 13.67x (Historical 5y: 1.02x)
%