DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.32
Today's Fair Value
$38.60 -23.29%
Margin of Safety
-30.36%
Projected Value (5Y)
$62.17 +23.55%
Dividends Paid (5Y)
$17.89
DCF Inputs
Scenario
%
Regression: 5.18% | CAGR (5y): -0.23%
%
Regression: 2.78% | CAGR (5y): 1.77%
%
Regression: 3.92% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.29x)
%