DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.53
Today's Fair Value
$44.84 -32.6%
Margin of Safety
-48.37%
Projected Value (5Y)
$72.22 +8.55%
Dividends Paid (5Y)
$19.63
DCF Inputs
Scenario
%
Regression: -7.4% | CAGR (5y): -16.72%
%
Regression: -2.78% | CAGR (5y): -3.27%
%
Regression: 8.82% | CAGR (5y): 4.01%
Capped at 30.00x (Historical 5y: 18.58x)
%