DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.66
Today's Fair Value
$60.59 -13.02%
Margin of Safety
-14.97%
Projected Value (5Y)
$97.58 +40.08%
Dividends Paid (5Y)
$4.81
DCF Inputs
Scenario
%
Regression: 13.76% | CAGR (5y): 0%
%
Regression: 1.15% | CAGR (5y): 0.67%
%
Regression: 5.16% | CAGR (5y): 9.06%
Capped at 30.00x (Historical 5y: 16.66x)
%