DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.27
Today's Fair Value
$39.06 -42.79%
Margin of Safety
-74.78%
Projected Value (5Y)
$62.91 -7.85%
Dividends Paid (5Y)
$13.32
DCF Inputs
Scenario
%
Regression: 13.72% | CAGR (5y): 7.11%
%
Regression: -0.42% | CAGR (5y): -0.65%
%
Regression: 7.8% | CAGR (5y): 6.58%
Capped at 18.00x (Historical 5y: 21.49x)
%