DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.68
Today's Fair Value
$41.44 -46.65%
Margin of Safety
-87.45%
Projected Value (5Y)
$66.74 -14.08%
Dividends Paid (5Y)
$14.96
DCF Inputs
Scenario
%
Regression: 17.46% | CAGR (5y): 13.56%
%
Regression: 2.95% | CAGR (5y): 8.45%
%
Regression: 20.56% | CAGR (5y): 20.28%
Capped at 30.00x (Historical 5y: 6.5x)
%