DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.90
Today's Fair Value
$47.21 -23.73%
Margin of Safety
-31.12%
Projected Value (5Y)
$76.03 +22.83%
Dividends Paid (5Y)
$14.76
DCF Inputs
Scenario
%
Regression: 0.36% | CAGR (5y): -0.36%
%
Regression: 0.27% | CAGR (5y): 0.15%
%
Regression: 1.22% | CAGR (5y): 3.05%
Capped at 13.67x (Historical 5y: 2.19x)
%