DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.33
Today's Fair Value
$32.31 -30.26%
Margin of Safety
-43.39%
Projected Value (5Y)
$52.03 +12.3%
Dividends Paid (5Y)
$3.73
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): 7.53%
%
Regression: -1.25% | CAGR (5y): 0.81%
%
Regression: 12.43% | CAGR (5y): 11.84%
Capped at 13.67x (Historical 5y: 1.06x)
%