DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.37
Today's Fair Value
$47.72 -31.21%
Margin of Safety
-45.37%
Projected Value (5Y)
$76.86 +10.8%
Dividends Paid (5Y)
$4.60
DCF Inputs
Scenario
%
Regression: 1.04% | CAGR (5y): 5.24%
%
Regression: -3.4% | CAGR (5y): -0.47%
%
Regression: 15.58% | CAGR (5y): 15.6%
Capped at 13.67x (Historical 5y: 4.44x)
%