DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.72
Today's Fair Value
$30.36 -35.02%
Margin of Safety
-53.89%
Projected Value (5Y)
$48.89 +4.64%
Dividends Paid (5Y)
$7.94
DCF Inputs
Scenario
%
Regression: -0.42% | CAGR (5y): -3.72%
%
Regression: -0.1% | CAGR (5y): -0.19%
%
Regression: 5.53% | CAGR (5y): 3.06%
Capped at 13.67x (Historical 5y: 1.24x)
%