DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.19
Today's Fair Value
$19.47 -55.94%
Margin of Safety
-126.96%
Projected Value (5Y)
$31.36 -29.03%
Dividends Paid (5Y)
$18.78
DCF Inputs
Scenario
%
Regression: 27.36% | CAGR (5y): 16.92%
%
Regression: 1.71% | CAGR (5y): 0.58%
%
Regression: 32.03% | CAGR (5y): 22.51%
Capped at 30.00x (Historical 5y: 273.24x)
%