DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.24
Today's Fair Value
$32.83 -43.63%
Margin of Safety
-77.40%
Projected Value (5Y)
$52.88 -9.2%
Dividends Paid (5Y)
$8.04
DCF Inputs
Scenario
%
Regression: 5.13% | CAGR (5y): 1.48%
%
Regression: -0.25% | CAGR (5y): -1.03%
%
Regression: 1.04% | CAGR (5y): 2.48%
Capped at 13.67x (Historical 5y: 1.01x)
%