DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.98
Today's Fair Value
$34.86 -18.89%
Margin of Safety
-23.29%
Projected Value (5Y)
$56.15 +30.64%
Dividends Paid (5Y)
$4.27
DCF Inputs
Scenario
%
Regression: -0.03% | CAGR (5y): -1.77%
%
Regression: 3.88% | CAGR (5y): 7.03%
%
Regression: 32.78% | CAGR (5y): 11.14%
Capped at 30.00x (Historical 5y: 16.02x)
%