DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.31
Today's Fair Value
$39.40 -32.43%
Margin of Safety
-47.99%
Projected Value (5Y)
$63.45 +8.81%
Dividends Paid (5Y)
$15.72
DCF Inputs
Scenario
%
Regression: -7.85% | CAGR (5y): 5.34%
%
Regression: 0.5% | CAGR (5y): 0.3%
%
Regression: 7.96% | CAGR (5y): 11.22%
Capped at 13.67x (Historical 5y: 2.29x)
%