DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.25
Today's Fair Value
$48.19 -25%
Margin of Safety
-33.33%
Projected Value (5Y)
$77.61 +20.79%
Dividends Paid (5Y)
$18.67
DCF Inputs
Scenario
%
Regression: 10.67% | CAGR (5y): 3.52%
%
Regression: 9.27% | CAGR (5y): 4.81%
%
Regression: 1.76% | CAGR (5y): -1.87%
Capped at 13.67x (Historical 5y: 1.72x)
%