DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.80
Today's Fair Value
$34.73 -25.79%
Margin of Safety
-34.75%
Projected Value (5Y)
$55.94 +19.53%
Dividends Paid (5Y)
$7.48
DCF Inputs
Scenario
%
Regression: 5.73% | CAGR (5y): 9.84%
%
Regression: 0.08% | CAGR (5y): -1.49%
%
Regression: 16.77% | CAGR (5y): 12.82%
Capped at 13.67x (Historical 5y: 1.01x)
%