DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.49
Today's Fair Value
$29.46 -39.25%
Margin of Safety
-64.60%
Projected Value (5Y)
$47.44 -2.17%
Dividends Paid (5Y)
$11.75
DCF Inputs
Scenario
%
Regression: -6.12% | CAGR (5y): 0.54%
%
Regression: 0.37% | CAGR (5y): 0.6%
%
Regression: 5.01% | CAGR (5y): 7.86%
Capped at 13.67x (Historical 5y: 0.51x)
%