DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.16
Today's Fair Value
$30.36 -36.96%
Margin of Safety
-58.63%
Projected Value (5Y)
$48.90 +1.54%
Dividends Paid (5Y)
$2.01
DCF Inputs
Scenario
%
Regression: -10.86% | CAGR (5y): -4.42%
%
Regression: -0.03% | CAGR (5y): -0.12%
%
Regression: 51.66% | CAGR (5y): 51.66%
Capped at 30.00x (Historical 5y: 30.57x)
%