DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.65
Today's Fair Value
$35.81 -35.65%
Margin of Safety
-55.40%
Projected Value (5Y)
$57.67 +3.63%
Dividends Paid (5Y)
$26.69
DCF Inputs
Scenario
%
Regression: 12.1% | CAGR (5y): 0.3%
%
Regression: 9.6% | CAGR (5y): 9.77%
%
Regression: 9.78% | CAGR (5y): 4.18%
Capped at 18.00x (Historical 5y: 10.58x)
%