DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.82
Today's Fair Value
$42.05 -36.11%
Margin of Safety
-56.53%
Projected Value (5Y)
$67.72 +2.89%
Dividends Paid (5Y)
$19.29
DCF Inputs
Scenario
%
Regression: -14.91% | CAGR (5y): 22.05%
%
Regression: -0.22% | CAGR (5y): -0.65%
%
Regression: 1.37% | CAGR (5y): -1.2%
Capped at 18.00x (Historical 5y: 56.64x)
%