DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.32
Today's Fair Value
$40.40 -31.89%
Margin of Safety
-46.83%
Projected Value (5Y)
$65.06 +9.68%
Dividends Paid (5Y)
$10.07
DCF Inputs
Scenario
%
Regression: 7.28% | CAGR (5y): 5.97%
%
Regression: 5.29% | CAGR (5y): 3.08%
%
Regression: 3.66% | CAGR (5y): 3.27%
Capped at 18.00x (Historical 5y: 9.8x)
%