DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.34
Today's Fair Value
$30.83 -28.86%
Margin of Safety
-40.58%
Projected Value (5Y)
$49.65 +14.56%
Dividends Paid (5Y)
$4.82
DCF Inputs
Scenario
%
Regression: 4.14% | CAGR (5y): 14.97%
%
Regression: 1.8% | CAGR (5y): 7.71%
%
Regression: -1.49% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.81x)
%