DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.65
Today's Fair Value
$61.83 -19.33%
Margin of Safety
-23.97%
Projected Value (5Y)
$99.57 +29.9%
Dividends Paid (5Y)
$12.37
DCF Inputs
Scenario
%
Regression: 13.87% | CAGR (5y): 0%
%
Regression: -1.93% | CAGR (5y): -2.98%
%
Regression: 7.67% | CAGR (5y): 7.09%
Capped at 30.00x (Historical 5y: 11.95x)
%