DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.12
Today's Fair Value
$39.05 -30.42%
Margin of Safety
-43.71%
Projected Value (5Y)
$62.89 +12.06%
Dividends Paid (5Y)
$23.93
DCF Inputs
Scenario
%
Regression: -2.41% | CAGR (5y): 12.51%
%
Regression: -2.37% | CAGR (5y): -4.02%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 51.31x)
%