DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.00
Today's Fair Value
$34.91 -18.81%
Margin of Safety
-23.17%
Projected Value (5Y)
$56.22 +30.74%
Dividends Paid (5Y)
$7.42
DCF Inputs
Scenario
%
Regression: 1.59% | CAGR (5y): -1.84%
%
Regression: -4.02% | CAGR (5y): -3.45%
%
Regression: 3.75% | CAGR (5y): 7.16%
Capped at 13.67x (Historical 5y: 1.03x)
%