DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.30
Today's Fair Value
$29.96 -35.29%
Margin of Safety
-54.54%
Projected Value (5Y)
$48.25 +4.21%
Dividends Paid (5Y)
$7.16
DCF Inputs
Scenario
%
Regression: -10.93% | CAGR (5y): -8.43%
%
Regression: -4.86% | CAGR (5y): -4.38%
%
Regression: 9.44% | CAGR (5y): -9.94%
Capped at 18.00x (Historical 5y: 8.67x)
%