DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.82
Today's Fair Value
$30.62 -24.99%
Margin of Safety
-33.31%
Projected Value (5Y)
$49.32 +20.82%
Dividends Paid (5Y)
$12.51
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): -1.46%
%
Regression: -1.06% | CAGR (5y): -2.56%
%
Regression: 5.65% | CAGR (5y): 4.93%
Capped at 30.00x (Historical 5y: 7.85x)
%