DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.82
Today's Fair Value
$26.90 -35.68%
Margin of Safety
-55.46%
Projected Value (5Y)
$43.33 +3.61%
Dividends Paid (5Y)
$18.49
DCF Inputs
Scenario
%
Regression: 3.11% | CAGR (5y): 0.02%
%
Regression: 1.77% | CAGR (5y): -0.51%
%
Regression: 11.54% | CAGR (5y): 18.38%
Capped at 13.67x (Historical 5y: 5.78x)
%