DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.37
Today's Fair Value
$31.63 -46.72%
Margin of Safety
-87.70%
Projected Value (5Y)
$50.94 -14.2%
Dividends Paid (5Y)
$8.58
DCF Inputs
Scenario
%
Regression: 1.81% | CAGR (5y): -2.53%
%
Regression: -0.89% | CAGR (5y): -1.48%
%
Regression: 3.39% | CAGR (5y): 4.9%
Capped at 30.00x (Historical 5y: 18.59x)
%