DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.94
Today's Fair Value
$41.94 -31.18%
Margin of Safety
-45.30%
Projected Value (5Y)
$67.54 +10.83%
Dividends Paid (5Y)
$10.18
DCF Inputs
Scenario
%
Regression: 8.81% | CAGR (5y): 8.99%
%
Regression: 6.39% | CAGR (5y): 4.64%
%
Regression: 7.58% | CAGR (5y): 5.36%
Capped at 18.00x (Historical 5y: 12.74x)
%