DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.82
Today's Fair Value
$59.29 -25.72%
Margin of Safety
-34.63%
Projected Value (5Y)
$95.48 +19.62%
Dividends Paid (5Y)
$1.44
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): -2.43%
%
Regression: 0.62% | CAGR (5y): 0.9%
%
Defaulting to baseline growth (2.5%).
Capped at 18.00x (Historical 5y: 18.01x)
%