DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.76
Today's Fair Value
$48.05 -35.73%
Margin of Safety
-55.59%
Projected Value (5Y)
$77.38 +3.5%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 8.84% | CAGR (5y): 7.55%
%
Regression: 0.2% | CAGR (5y): 0.3%
%
Regression: 49.67% | CAGR (5y): 49.67%
Capped at 18.00x (Historical 5y: 26.62x)
%