DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.66
Today's Fair Value
$62.59 -16.17%
Margin of Safety
-19.28%
Projected Value (5Y)
$100.80 +35.01%
Dividends Paid (5Y)
$5.64
DCF Inputs
Scenario
%
Regression: -2.14% | CAGR (5y): 0%
%
Regression: 0.83% | CAGR (5y): -0.47%
%
Regression: -16.1% | CAGR (5y): 25.99%
Capped at 30.00x (Historical 5y: 14.42x)
%