DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.52
Today's Fair Value
$40.45 -38.26%
Margin of Safety
-61.98%
Projected Value (5Y)
$65.15 -0.56%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 16.92% | CAGR (5y): -7.67%
%
Regression: 2.76% | CAGR (5y): 4.65%
%
Regression: 110.44% | CAGR (5y): 110.44%
Capped at 13.67x (Historical 5y: 2.42x)
%