DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.67
Today's Fair Value
$44.35 -34.46%
Margin of Safety
-52.58%
Projected Value (5Y)
$71.42 +5.54%
Dividends Paid (5Y)
$3.12
DCF Inputs
Scenario
%
Regression: 3.39% | CAGR (5y): -7.82%
%
Regression: -3.7% | CAGR (5y): -6.2%
%
Regression: 3.38% | CAGR (5y): 3.93%
Capped at 30.00x (Historical 5y: 12.75x)
%