DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.99
Today's Fair Value
$53.91 -25.11%
Margin of Safety
-33.54%
Projected Value (5Y)
$86.82 +20.6%
Dividends Paid (5Y)
$12.05
DCF Inputs
Scenario
%
Regression: 5.38% | CAGR (5y): 3.13%
%
Regression: 0.58% | CAGR (5y): -0.53%
%
Regression: 5.12% | CAGR (5y): 12.54%
Capped at 13.67x (Historical 5y: 1.19x)
%