DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.73
Today's Fair Value
$55.23 -10.53%
Margin of Safety
-11.77%
Projected Value (5Y)
$88.95 +44.1%
Dividends Paid (5Y)
$0.21
DCF Inputs
Scenario
%
Regression: 8.79% | CAGR (5y): 0%
%
Regression: 1.33% | CAGR (5y): -0.58%
%
Regression: -24.58% | CAGR (5y): -1.2%
Capped at 18.00x (Historical 5y: 28.33x)
%