DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.02
Today's Fair Value
$30.97 -40.47%
Margin of Safety
-67.97%
Projected Value (5Y)
$49.88 -4.11%
Dividends Paid (5Y)
$13.30
DCF Inputs
Scenario
%
Regression: -3.81% | CAGR (5y): -15.18%
%
Regression: -1.25% | CAGR (5y): -0.95%
%
Regression: 19.63% | CAGR (5y): 2.76%
Capped at 30.00x (Historical 5y: 17.31x)
%