DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.03
Today's Fair Value
$40.57 -27.59%
Margin of Safety
-38.11%
Projected Value (5Y)
$65.34 +16.62%
Dividends Paid (5Y)
$16.68
DCF Inputs
Scenario
%
Regression: 10.37% | CAGR (5y): 3.4%
%
Regression: 2.05% | CAGR (5y): -0.58%
%
Regression: -0.75% | CAGR (5y): 2.58%
Capped at 30.00x (Historical 5y: 7.59x)
%