DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.09
Today's Fair Value
$44.67 -3.08%
Margin of Safety
-3.18%
Projected Value (5Y)
$71.94 +56.09%
Dividends Paid (5Y)
$6.50
DCF Inputs
Scenario
%
Regression: 7.09% | CAGR (5y): -3.83%
%
Regression: -3.28% | CAGR (5y): -3.99%
%
Regression: 9.2% | CAGR (5y): 6.19%
Capped at 30.00x (Historical 5y: 11.22x)
%