DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.48
Today's Fair Value
$51.82 -15.71%
Margin of Safety
-18.64%
Projected Value (5Y)
$83.46 +35.75%
Dividends Paid (5Y)
$10.32
DCF Inputs
Scenario
%
Regression: 5.43% | CAGR (5y): 4.43%
%
Regression: -1.63% | CAGR (5y): -3.15%
%
Regression: 24.88% | CAGR (5y): 3.6%
Capped at 13.67x (Historical 5y: 1.17x)
%