DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.55
Today's Fair Value
$48.81 -13.69%
Margin of Safety
-15.86%
Projected Value (5Y)
$78.61 +39.01%
Dividends Paid (5Y)
$17.08
DCF Inputs
Scenario
%
Regression: 0.95% | CAGR (5y): 1.67%
%
Regression: -1.24% | CAGR (5y): -2.43%
%
Regression: -1.19% | CAGR (5y): -14.7%
Capped at 13.67x (Historical 5y: 1.85x)
%