DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.45
Today's Fair Value
$52.89 -19.19%
Margin of Safety
-23.75%
Projected Value (5Y)
$85.18 +30.15%
Dividends Paid (5Y)
$16.28
DCF Inputs
Scenario
%
Regression: 4.2% | CAGR (5y): 15.51%
%
Regression: 0.36% | CAGR (5y): -0.15%
%
Regression: 17.9% | CAGR (5y): 18.67%
Capped at 18.00x (Historical 5y: 29.34x)
%