DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.80
Today's Fair Value
$47.15 -24.92%
Margin of Safety
-33.19%
Projected Value (5Y)
$75.94 +20.92%
Dividends Paid (5Y)
$12.95
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): -0.89%
%
Regression: 0.32% | CAGR (5y): 0.43%
%
Regression: 0.37% | CAGR (5y): -6.51%
Capped at 13.67x (Historical 5y: 1.36x)
%