DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.76
Today's Fair Value
$55.51 -16.85%
Margin of Safety
-20.27%
Projected Value (5Y)
$89.40 +33.91%
Dividends Paid (5Y)
$9.94
DCF Inputs
Scenario
%
Regression: 10.94% | CAGR (5y): -3.24%
%
Regression: -3.66% | CAGR (5y): -3.45%
%
Regression: 13.59% | CAGR (5y): 13.94%
Capped at 30.00x (Historical 5y: 14.77x)
%