DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.42
Today's Fair Value
$57.14 -17.69%
Margin of Safety
-21.49%
Projected Value (5Y)
$92.03 +32.57%
Dividends Paid (5Y)
$12.42
DCF Inputs
Scenario
%
Regression: 17.19% | CAGR (5y): 2.8%
%
Regression: 3.96% | CAGR (5y): -3.11%
%
Regression: 6.23% | CAGR (5y): 3.75%
Capped at 30.00x (Historical 5y: 13.65x)
%