DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.59
Today's Fair Value
$41.40 -29.34%
Margin of Safety
-41.52%
Projected Value (5Y)
$66.68 +13.81%
Dividends Paid (5Y)
$12.08
DCF Inputs
Scenario
%
Regression: 9.13% | CAGR (5y): 10.76%
%
Regression: 13.38% | CAGR (5y): 5.46%
%
Regression: 9.88% | CAGR (5y): -15.63%
Capped at 13.67x (Historical 5y: 7.88x)
%