DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.80
Today's Fair Value
$27.57 -34.04%
Margin of Safety
-51.61%
Projected Value (5Y)
$44.40 +6.22%
Dividends Paid (5Y)
$8.71
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): 0%
%
Regression: -1.83% | CAGR (5y): -1.27%
%
Regression: -2.95% | CAGR (5y): 22.51%
Capped at 18.00x (Historical 5y: 6.61x)
%