DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.63
Today's Fair Value
$24.75 -44.54%
Margin of Safety
-80.32%
Projected Value (5Y)
$39.86 -10.69%
Dividends Paid (5Y)
$8.41
DCF Inputs
Scenario
%
Regression: 1.84% | CAGR (5y): -2.43%
%
Regression: -1.31% | CAGR (5y): -2.54%
%
Regression: 8.11% | CAGR (5y): 8.99%
Capped at 13.67x (Historical 5y: 1.29x)
%