DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.54
Today's Fair Value
$32.47 -30.23%
Margin of Safety
-43.33%
Projected Value (5Y)
$52.30 +12.38%
Dividends Paid (5Y)
$6.95
DCF Inputs
Scenario
%
Regression: -1.56% | CAGR (5y): -0.31%
%
Regression: 0.04% | CAGR (5y): 0.11%
%
Regression: -1.3% | CAGR (5y): -2.62%
Capped at 13.67x (Historical 5y: 3.38x)
%