DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.29
Today's Fair Value
$30.42 -35.67%
Margin of Safety
-55.46%
Projected Value (5Y)
$48.99 +3.59%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: -7.17% | CAGR (5y): -5.28%
%
Regression: -0.85% | CAGR (5y): -1.16%
%
Regression: 3.78% | CAGR (5y): 0.68%
Capped at 30.00x (Historical 5y: 15.18x)
%