DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.00
Today's Fair Value
$44.84 -34.06%
Margin of Safety
-51.65%
Projected Value (5Y)
$72.21 +6.19%
Dividends Paid (5Y)
$11.62
DCF Inputs
Scenario
%
Regression: 9.67% | CAGR (5y): 5.92%
%
Regression: -0.72% | CAGR (5y): -0.75%
%
Regression: 35.59% | CAGR (5y): 18.75%
Capped at 13.67x (Historical 5y: 1.07x)
%