DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.40
Today's Fair Value
$47.54 -27.31%
Margin of Safety
-37.57%
Projected Value (5Y)
$76.56 +17.06%
Dividends Paid (5Y)
$13.52
DCF Inputs
Scenario
%
Regression: 12.68% | CAGR (5y): 9.27%
%
Regression: 5.07% | CAGR (5y): 3.56%
%
Regression: 5.77% | CAGR (5y): 15.54%
Capped at 13.67x (Historical 5y: 1.16x)
%