DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.00
Today's Fair Value
$52.23 -26.44%
Margin of Safety
-35.94%
Projected Value (5Y)
$84.12 +18.48%
Dividends Paid (5Y)
$7.44
DCF Inputs
Scenario
%
Regression: 7.49% | CAGR (5y): 1.14%
%
Regression: -1.12% | CAGR (5y): -0.87%
%
Regression: 10.65% | CAGR (5y): 10.25%
Capped at 30.00x (Historical 5y: 4.75x)
%