DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.08
Today's Fair Value
$45.48 -15.9%
Margin of Safety
-18.91%
Projected Value (5Y)
$73.24 +35.43%
Dividends Paid (5Y)
$23.20
DCF Inputs
Scenario
%
Regression: 10.01% | CAGR (5y): -0.61%
%
Regression: -1.3% | CAGR (5y): -0.4%
%
Regression: 8.57% | CAGR (5y): 26.42%
Capped at 30.00x (Historical 5y: 8.19x)
%