DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.85
Today's Fair Value
$45.54 -29.78%
Margin of Safety
-42.40%
Projected Value (5Y)
$73.34 +13.09%
Dividends Paid (5Y)
$3.58
DCF Inputs
Scenario
%
Regression: -3.42% | CAGR (5y): 1.11%
%
Regression: 1.65% | CAGR (5y): -0.25%
%
Regression: -6.95% | CAGR (5y): 21.67%
Capped at 30.00x (Historical 5y: 18.86x)
%