DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.75
Today's Fair Value
$38.82 -13.25%
Margin of Safety
-15.28%
Projected Value (5Y)
$62.52 +39.71%
Dividends Paid (5Y)
$11.83
DCF Inputs
Scenario
%
Regression: 4.36% | CAGR (5y): 11.96%
%
Regression: 1.63% | CAGR (5y): 3.47%
%
Regression: 1.49% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.58x)
%