DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.18
Today's Fair Value
$35.38 -25.01%
Margin of Safety
-33.35%
Projected Value (5Y)
$56.98 +20.77%
Dividends Paid (5Y)
$3.04
DCF Inputs
Scenario
%
Regression: 5.48% | CAGR (5y): 5.69%
%
Regression: -0.93% | CAGR (5y): -1.72%
%
Regression: -16.94% | CAGR (5y): -12.13%
Capped at 13.67x (Historical 5y: 1.02x)
%