DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.48
Today's Fair Value
$49.59 -20.63%
Margin of Safety
-25.99%
Projected Value (5Y)
$79.86 +27.82%
Dividends Paid (5Y)
$14.26
DCF Inputs
Scenario
%
Regression: 26.8% | CAGR (5y): -0.37%
%
Regression: 2.98% | CAGR (5y): -2%
%
Regression: 5.02% | CAGR (5y): 5.15%
Capped at 30.00x (Historical 5y: 9.58x)
%