DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.88
Today's Fair Value
$33.77 -32.3%
Margin of Safety
-47.71%
Projected Value (5Y)
$54.38 +9.02%
Dividends Paid (5Y)
$10.68
DCF Inputs
Scenario
%
Regression: 7.77% | CAGR (5y): 5.41%
%
Regression: 6.31% | CAGR (5y): 3.84%
%
Regression: 3.7% | CAGR (5y): -3.45%
Capped at 18.00x (Historical 5y: 11.07x)
%