DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.07
Today's Fair Value
$49.02 -14.11%
Margin of Safety
-16.42%
Projected Value (5Y)
$78.95 +38.34%
Dividends Paid (5Y)
$16.94
DCF Inputs
Scenario
%
Regression: 3.5% | CAGR (5y): 3.01%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 5.8% | CAGR (5y): 21.89%
Capped at 13.67x (Historical 5y: 0.39x)
%