DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.09
Today's Fair Value
$43.12 -31.65%
Margin of Safety
-46.31%
Projected Value (5Y)
$69.45 +10.08%
Dividends Paid (5Y)
$6.31
DCF Inputs
Scenario
%
Regression: 17.25% | CAGR (5y): 20.25%
%
Regression: -0.6% | CAGR (5y): -2.02%
%
Regression: -0.62% | CAGR (5y): 0.79%
Capped at 18.00x (Historical 5y: 7.33x)
%