DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.81
Today's Fair Value
$54.93 -8.16%
Margin of Safety
-8.88%
Projected Value (5Y)
$88.47 +47.92%
Dividends Paid (5Y)
$9.45
DCF Inputs
Scenario
%
Regression: 6.92% | CAGR (5y): 10.46%
%
Regression: -0.33% | CAGR (5y): -0.01%
%
Regression: 9.85% | CAGR (5y): 6.1%
Capped at 13.67x (Historical 5y: 1.21x)
%