DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.44
Today's Fair Value
$31.45 -52.66%
Margin of Safety
-111.26%
Projected Value (5Y)
$50.65 -23.77%
Dividends Paid (5Y)
$7.02
DCF Inputs
Scenario
%
Regression: 8.81% | CAGR (5y): 1.4%
%
Regression: 0.46% | CAGR (5y): -0.06%
%
Regression: 4.08% | CAGR (5y): 6.15%
Capped at 18.00x (Historical 5y: 15.36x)
%