DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.03
Today's Fair Value
$59.52 -9.86%
Margin of Safety
-10.94%
Projected Value (5Y)
$95.85 +45.16%
Dividends Paid (5Y)
$12.26
DCF Inputs
Scenario
%
Regression: 2.85% | CAGR (5y): -3.42%
%
Regression: -2.03% | CAGR (5y): -3.55%
%
Regression: 2.94% | CAGR (5y): 5.16%
Capped at 30.00x (Historical 5y: 19.79x)
%