DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.90
Today's Fair Value
$42.13 -45.21%
Margin of Safety
-82.53%
Projected Value (5Y)
$67.85 -11.77%
Dividends Paid (5Y)
$2.35
DCF Inputs
Scenario
%
Regression: 13.93% | CAGR (5y): 18.35%
%
Regression: 6.42% | CAGR (5y): 6.78%
%
Regression: 3.58% | CAGR (5y): 26.97%
Capped at 13.67x (Historical 5y: 0.84x)
%