DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.15
Today's Fair Value
$30.03 -28.75%
Margin of Safety
-40.36%
Projected Value (5Y)
$48.36 +14.73%
Dividends Paid (5Y)
$1.78
DCF Inputs
Scenario
%
Regression: -1.49% | CAGR (5y): -3.78%
%
Regression: -3.46% | CAGR (5y): -1.11%
%
Regression: 2.1% | CAGR (5y): -11.09%
Capped at 30.00x (Historical 5y: 16.19x)
%