DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.40
Today's Fair Value
$43.20 -43.46%
Margin of Safety
-76.85%
Projected Value (5Y)
$69.58 -8.93%
Dividends Paid (5Y)
$2.60
DCF Inputs
Scenario
%
Regression: 12.25% | CAGR (5y): 8.38%
%
Regression: 2.29% | CAGR (5y): 0.87%
%
Regression: 12.41% | CAGR (5y): 9.56%
Capped at 18.00x (Historical 5y: 38.81x)
%