DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.73
Today's Fair Value
$33.18 -22.35%
Margin of Safety
-28.78%
Projected Value (5Y)
$53.43 +25.04%
Dividends Paid (5Y)
$13.97
DCF Inputs
Scenario
%
Regression: 6.63% | CAGR (5y): 2.07%
%
Regression: 3.28% | CAGR (5y): 3.29%
%
Regression: 14.05% | CAGR (5y): 9.28%
Capped at 13.67x (Historical 5y: 3.38x)
%