DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.85
Today's Fair Value
$47.69 -25.31%
Margin of Safety
-33.89%
Projected Value (5Y)
$76.81 +20.3%
Dividends Paid (5Y)
$13.52
DCF Inputs
Scenario
%
Regression: 12.7% | CAGR (5y): 9.7%
%
Regression: 5.07% | CAGR (5y): 3.56%
%
Regression: 5.75% | CAGR (5y): 15.54%
Capped at 13.67x (Historical 5y: 1.15x)
%