DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.88
Today's Fair Value
$48.21 -13.73%
Margin of Safety
-15.91%
Projected Value (5Y)
$77.65 +38.96%
Dividends Paid (5Y)
$10.24
DCF Inputs
Scenario
%
Regression: 4.32% | CAGR (5y): 7.22%
%
Regression: 2.12% | CAGR (5y): 3.3%
%
Regression: 2.57% | CAGR (5y): 4.41%
Capped at 18.00x (Historical 5y: 9.49x)
%