DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.12
Today's Fair Value
$29.96 -27.14%
Margin of Safety
-37.25%
Projected Value (5Y)
$48.25 +17.34%
Dividends Paid (5Y)
$11.34
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): -1.46%
%
Regression: -1.06% | CAGR (5y): -2.56%
%
Regression: 0.71% | CAGR (5y): 2.9%
Capped at 30.00x (Historical 5y: 7.87x)
%