DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.47
Today's Fair Value
$40.38 -21.55%
Margin of Safety
-27.46%
Projected Value (5Y)
$65.03 +26.35%
Dividends Paid (5Y)
$10.60
DCF Inputs
Scenario
%
Regression: 2.78% | CAGR (5y): 4%
%
Regression: -0.94% | CAGR (5y): -2.15%
%
Regression: 9.08% | CAGR (5y): 3.05%
Capped at 13.67x (Historical 5y: 0.31x)
%