DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.27
Today's Fair Value
$40.87 -13.54%
Margin of Safety
-15.66%
Projected Value (5Y)
$65.82 +39.24%
Dividends Paid (5Y)
$25.79
DCF Inputs
Scenario
%
Regression: 6.93% | CAGR (5y): -1.3%
%
Regression: 0.48% | CAGR (5y): 0.68%
%
Regression: 7.15% | CAGR (5y): 5.99%
Capped at 30.00x (Historical 5y: 9.61x)
%