DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.29
Today's Fair Value
$52.20 -18.81%
Margin of Safety
-23.16%
Projected Value (5Y)
$84.07 +30.77%
Dividends Paid (5Y)
$5.48
DCF Inputs
Scenario
%
Regression: 2.78% | CAGR (5y): -5.31%
%
Regression: -0.91% | CAGR (5y): -1.66%
%
Regression: 7.85% | CAGR (5y): 12.56%
Capped at 30.00x (Historical 5y: 6.1x)
%