DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.14
Today's Fair Value
$33.05 -34.08%
Margin of Safety
-51.71%
Projected Value (5Y)
$53.22 +6.14%
Dividends Paid (5Y)
$7.35
DCF Inputs
Scenario
%
Regression: 6.86% | CAGR (5y): 2.92%
%
Regression: 0.52% | CAGR (5y): 2.62%
%
Regression: 2.79% | CAGR (5y): 2.33%
Capped at 30.00x (Historical 5y: 14.09x)
%