DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.86
Today's Fair Value
$35.87 -33.4%
Margin of Safety
-50.15%
Projected Value (5Y)
$57.77 +7.26%
Dividends Paid (5Y)
$8.84
DCF Inputs
Scenario
%
Regression: 25.14% | CAGR (5y): -21.09%
%
Regression: -0.31% | CAGR (5y): -0.47%
%
Regression: 24.78% | CAGR (5y): -5.23%
Capped at 30.00x (Historical 5y: 34.69x)
%