DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.81
Today's Fair Value
$48.64 -23.77%
Margin of Safety
-31.19%
Projected Value (5Y)
$78.33 +22.76%
Dividends Paid (5Y)
$15.11
DCF Inputs
Scenario
%
Regression: 6.83% | CAGR (5y): 7.83%
%
Regression: 3.62% | CAGR (5y): 3.6%
%
Regression: 18.76% | CAGR (5y): 17.15%
Capped at 13.67x (Historical 5y: 2.41x)
%