DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.50
Today's Fair Value
$35.21 -31.63%
Margin of Safety
-46.27%
Projected Value (5Y)
$56.70 +10.1%
Dividends Paid (5Y)
$6.58
DCF Inputs
Scenario
%
Regression: 5.35% | CAGR (5y): 9.45%
%
Regression: 2.46% | CAGR (5y): 1.28%
%
Regression: 7.53% | CAGR (5y): 11.39%
Capped at 13.67x (Historical 5y: 3.29x)
%