DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.47
Today's Fair Value
$57.99 -16.53%
Margin of Safety
-19.80%
Projected Value (5Y)
$93.40 +34.45%
Dividends Paid (5Y)
$13.62
DCF Inputs
Scenario
%
Regression: 5.93% | CAGR (5y): 3.67%
%
Regression: 1.97% | CAGR (5y): -0.64%
%
Regression: 20.05% | CAGR (5y): 4.46%
Capped at 13.67x (Historical 5y: 1.19x)
%