DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.38
Today's Fair Value
$35.58 -29.38%
Margin of Safety
-41.60%
Projected Value (5Y)
$57.30 +13.74%
Dividends Paid (5Y)
$4.56
DCF Inputs
Scenario
%
Regression: 8.63% | CAGR (5y): 8.42%
%
Regression: -0.17% | CAGR (5y): -0.62%
%
Regression: 13.81% | CAGR (5y): 15.23%
Capped at 13.67x (Historical 5y: 1.26x)
%