DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.15
Today's Fair Value
$28.26 -32.95%
Margin of Safety
-49.15%
Projected Value (5Y)
$45.52 +8%
Dividends Paid (5Y)
$5.02
DCF Inputs
Scenario
%
Regression: 8.62% | CAGR (5y): 5.21%
%
Regression: 2.66% | CAGR (5y): -0.37%
%
Regression: 0.43% | CAGR (5y): 8.45%
Capped at 13.67x (Historical 5y: 0.97x)
%