DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.53
Today's Fair Value
$28.10 -32.34%
Margin of Safety
-47.79%
Projected Value (5Y)
$45.26 +8.98%
Dividends Paid (5Y)
$7.85
DCF Inputs
Scenario
%
Regression: 9.86% | CAGR (5y): 5.06%
%
Regression: 4.66% | CAGR (5y): 1.87%
%
Regression: 6.87% | CAGR (5y): 7.49%
Capped at 13.67x (Historical 5y: 1.03x)
%