DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.75
Today's Fair Value
$32.63 -27.08%
Margin of Safety
-37.14%
Projected Value (5Y)
$52.55 +17.43%
Dividends Paid (5Y)
$6.15
DCF Inputs
Scenario
%
Regression: 1.9% | CAGR (5y): -11.51%
%
Regression: -2.88% | CAGR (5y): -2.88%
%
Regression: 11.31% | CAGR (5y): 3.39%
Capped at 30.00x (Historical 5y: 15.3x)
%