DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.17
Today's Fair Value
$35.04 -31.52%
Margin of Safety
-46.03%
Projected Value (5Y)
$56.44 +10.3%
Dividends Paid (5Y)
$8.48
DCF Inputs
Scenario
%
Regression: 6.07% | CAGR (5y): 3.21%
%
Regression: 1.29% | CAGR (5y): -0.3%
%
Regression: 6.87% | CAGR (5y): 5.45%
Capped at 13.67x (Historical 5y: 1.03x)
%