DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.94
Today's Fair Value
$26.11 -39.19%
Margin of Safety
-64.46%
Projected Value (5Y)
$42.05 -2.07%
Dividends Paid (5Y)
$15.98
DCF Inputs
Scenario
%
Regression: 1.87% | CAGR (5y): 3.25%
%
Regression: 0.63% | CAGR (5y): -5.41%
%
Regression: 39.11% | CAGR (5y): 83.91%
Capped at 13.67x (Historical 5y: 0.91x)
%