DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.38
Today's Fair Value
$39.61 -12.71%
Margin of Safety
-14.57%
Projected Value (5Y)
$63.79 +40.57%
Dividends Paid (5Y)
$5.79
DCF Inputs
Scenario
%
Regression: 3.68% | CAGR (5y): -2.98%
%
Regression: -0.31% | CAGR (5y): -1.05%
%
Regression: 4.36% | CAGR (5y): -3.77%
Capped at 30.00x (Historical 5y: 17.56x)
%