DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.56
Today's Fair Value
$56.06 -11.8%
Margin of Safety
-13.38%
Projected Value (5Y)
$90.28 +42.04%
Dividends Paid (5Y)
$9.43
DCF Inputs
Scenario
%
Regression: 13.53% | CAGR (5y): 0%
%
Regression: 0.02% | CAGR (5y): -0.36%
%
Regression: 10.38% | CAGR (5y): 99.71%
Capped at 30.00x (Historical 5y: 6.04x)
%