DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.32
Today's Fair Value
$56.65 -22.74%
Margin of Safety
-29.43%
Projected Value (5Y)
$91.24 +24.44%
Dividends Paid (5Y)
$12.23
DCF Inputs
Scenario
%
Regression: 11.86% | CAGR (5y): 34.03%
%
Regression: -3.27% | CAGR (5y): -0.22%
%
Regression: 0% | CAGR (5y): 409.09%
Capped at 30.00x (Historical 5y: 14.18x)
%