DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.76
Today's Fair Value
$30.57 -34.62%
Margin of Safety
-52.96%
Projected Value (5Y)
$49.24 +5.3%
Dividends Paid (5Y)
$7.90
DCF Inputs
Scenario
%
Regression: 10.82% | CAGR (5y): 4.63%
%
Regression: 7.22% | CAGR (5y): 3.26%
%
Regression: 1.47% | CAGR (5y): 1.66%
Capped at 13.67x (Historical 5y: 1.01x)
%