DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.17
Today's Fair Value
$42.46 -28.24%
Margin of Safety
-39.35%
Projected Value (5Y)
$68.39 +15.58%
Dividends Paid (5Y)
$12.72
DCF Inputs
Scenario
%
Regression: 16.2% | CAGR (5y): 25.17%
%
Regression: -1.36% | CAGR (5y): -2.87%
%
Regression: -2% | CAGR (5y): 5.33%
Capped at 18.00x (Historical 5y: 4.7x)
%