DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.68
Today's Fair Value
$43.61 -10.41%
Margin of Safety
-11.63%
Projected Value (5Y)
$70.23 +44.27%
Dividends Paid (5Y)
$25.34
DCF Inputs
Scenario
%
Regression: -1.87% | CAGR (5y): -2.46%
%
Regression: 0.05% | CAGR (5y): -0.04%
%
Regression: 10.54% | CAGR (5y): 11.53%
Capped at 13.67x (Historical 5y: 1.22x)
%