DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.78
Today's Fair Value
$37.78 -36.8%
Margin of Safety
-58.23%
Projected Value (5Y)
$60.84 +1.77%
Dividends Paid (5Y)
$14.80
DCF Inputs
Scenario
%
Regression: 3.67% | CAGR (5y): 1.14%
%
Regression: 2.59% | CAGR (5y): 5.95%
%
Regression: -4.93% | CAGR (5y): 1.78%
Capped at 13.67x (Historical 5y: 1.15x)
%