DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.61
Today's Fair Value
$43.04 -21.19%
Margin of Safety
-26.88%
Projected Value (5Y)
$69.31 +26.92%
Dividends Paid (5Y)
$6.29
DCF Inputs
Scenario
%
Regression: 5.9% | CAGR (5y): 13.8%
%
Regression: 0% | CAGR (5y): 0.06%
%
Regression: 16.76% | CAGR (5y): 48.77%
Capped at 18.00x (Historical 5y: 13.69x)
%