DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.10
Today's Fair Value
$49.34 -29.61%
Margin of Safety
-42.08%
Projected Value (5Y)
$79.46 +13.35%
Dividends Paid (5Y)
$13.09
DCF Inputs
Scenario
%
Regression: 2.28% | CAGR (5y): 7.02%
%
Regression: 0.8% | CAGR (5y): 0.98%
%
Regression: 6.86% | CAGR (5y): 5.61%
Capped at 18.00x (Historical 5y: 14.07x)
%