DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.67
Today's Fair Value
$53.65 -25.14%
Margin of Safety
-33.59%
Projected Value (5Y)
$86.41 +20.57%
Dividends Paid (5Y)
$16.30
DCF Inputs
Scenario
%
Regression: -6.55% | CAGR (5y): 11.38%
%
Regression: -5.36% | CAGR (5y): -4.92%
%
Regression: 13.1% | CAGR (5y): 14.48%
Capped at 30.00x (Historical 5y: 8.36x)
%