DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.19
Today's Fair Value
$42.27 -26.09%
Margin of Safety
-35.30%
Projected Value (5Y)
$68.08 +19.04%
Dividends Paid (5Y)
$9.62
DCF Inputs
Scenario
%
Regression: 6.21% | CAGR (5y): 5.88%
%
Regression: 1.02% | CAGR (5y): 2.45%
%
Regression: 7.14% | CAGR (5y): 4.01%
Capped at 13.67x (Historical 5y: 1.15x)
%