DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.22
Today's Fair Value
$30.49 -40.47%
Margin of Safety
-67.99%
Projected Value (5Y)
$49.11 -4.12%
Dividends Paid (5Y)
$16.93
DCF Inputs
Scenario
%
Regression: -1.52% | CAGR (5y): -7.6%
%
Regression: -1% | CAGR (5y): -1.5%
%
Regression: 8.84% | CAGR (5y): 9.8%
Capped at 13.67x (Historical 5y: 1.48x)
%