DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.51
Today's Fair Value
$47.43 -4.2%
Margin of Safety
-4.39%
Projected Value (5Y)
$76.38 +54.27%
Dividends Paid (5Y)
$8.26
DCF Inputs
Scenario
%
Regression: 13.69% | CAGR (5y): -0.54%
%
Regression: 0.39% | CAGR (5y): 0.43%
%
Regression: -3.09% | CAGR (5y): -4.51%
Capped at 30.00x (Historical 5y: 11.29x)
%