DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.71
Today's Fair Value
$38.99 -32.44%
Margin of Safety
-48.01%
Projected Value (5Y)
$62.79 +8.8%
Dividends Paid (5Y)
$25.59
DCF Inputs
Scenario
%
Regression: 0.18% | CAGR (5y): -2.39%
%
Regression: 2.08% | CAGR (5y): 0.13%
%
Regression: -0.93% | CAGR (5y): 29.63%
Capped at 13.67x (Historical 5y: 1.44x)
%