DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.00
Today's Fair Value
$32.64 -33.39%
Margin of Safety
-50.12%
Projected Value (5Y)
$52.56 +7.27%
Dividends Paid (5Y)
$17.47
DCF Inputs
Scenario
%
Regression: -4.86% | CAGR (5y): 0%
%
Regression: -5.46% | CAGR (5y): -8.57%
%
Regression: 84.74% | CAGR (5y): 88.21%
Capped at 18.00x (Historical 5y: 12.96x)
%