DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.66
Today's Fair Value
$47.38 -25.57%
Margin of Safety
-34.36%
Projected Value (5Y)
$76.31 +19.87%
Dividends Paid (5Y)
$14.76
DCF Inputs
Scenario
%
Regression: 0.36% | CAGR (5y): -0.36%
%
Regression: 0.27% | CAGR (5y): 0.15%
%
Regression: 1.22% | CAGR (5y): 3.05%
Capped at 13.67x (Historical 5y: 2.2x)
%