DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.18
Today's Fair Value
$36.45 -40.42%
Margin of Safety
-67.85%
Projected Value (5Y)
$58.71 -4.04%
Dividends Paid (5Y)
$14.43
DCF Inputs
Scenario
%
Regression: 5.18% | CAGR (5y): -0.23%
%
Regression: 2.78% | CAGR (5y): 1.77%
%
Regression: -1.9% | CAGR (5y): 5.2%
Capped at 13.67x (Historical 5y: 1.29x)
%