DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.21
Today's Fair Value
$42.10 -36.41%
Margin of Safety
-57.27%
Projected Value (5Y)
$67.81 +2.42%
Dividends Paid (5Y)
$23.98
DCF Inputs
Scenario
%
Regression: -0.43% | CAGR (5y): -8.07%
%
Regression: 0.02% | CAGR (5y): -0.19%
%
Regression: 4.49% | CAGR (5y): 6.83%
Capped at 30.00x (Historical 5y: 12.91x)
%