DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.91
Today's Fair Value
$37.98 -19.04%
Margin of Safety
-23.51%
Projected Value (5Y)
$61.16 +30.38%
Dividends Paid (5Y)
$9.38
DCF Inputs
Scenario
%
Regression: 0.47% | CAGR (5y): 5.55%
%
Regression: 3.55% | CAGR (5y): 1.26%
%
Regression: -0.66% | CAGR (5y): 3.13%
Capped at 18.00x (Historical 5y: 10.13x)
%