DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.29
Today's Fair Value
$34.12 -34.75%
Margin of Safety
-53.25%
Projected Value (5Y)
$54.95 +5.09%
Dividends Paid (5Y)
$3.37
DCF Inputs
Scenario
%
Regression: 4.51% | CAGR (5y): 0.84%
%
Regression: -4.6% | CAGR (5y): -4.15%
%
Regression: 8.59% | CAGR (5y): 8.45%
Capped at 18.00x (Historical 5y: 12.46x)
%