DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.17
Today's Fair Value
$38.16 -29.56%
Margin of Safety
-41.95%
Projected Value (5Y)
$61.45 +13.44%
Dividends Paid (5Y)
$8.39
DCF Inputs
Scenario
%
Regression: 8.41% | CAGR (5y): 6.05%
%
Regression: -0.03% | CAGR (5y): -0.12%
%
Regression: 8.32% | CAGR (5y): 12.53%
Capped at 30.00x (Historical 5y: 15.71x)
%