DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.19
Today's Fair Value
$48.46 -12.19%
Margin of Safety
-13.89%
Projected Value (5Y)
$78.05 +41.42%
Dividends Paid (5Y)
$18.06
DCF Inputs
Scenario
%
Regression: 4.06% | CAGR (5y): 11.25%
%
Regression: -0.85% | CAGR (5y): -1.3%
%
Regression: 3.15% | CAGR (5y): 21.89%
Capped at 13.67x (Historical 5y: 0.85x)
%