DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.40
Today's Fair Value
$43.21 -35.89%
Margin of Safety
-55.98%
Projected Value (5Y)
$69.59 +3.25%
Dividends Paid (5Y)
$2.60
DCF Inputs
Scenario
%
Regression: 12.25% | CAGR (5y): 8.38%
%
Regression: 2.29% | CAGR (5y): 0.87%
%
Regression: 12.49% | CAGR (5y): 9.56%
Capped at 18.00x (Historical 5y: 37.87x)
%