DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.67
Today's Fair Value
$38.57 -34.26%
Margin of Safety
-52.11%
Projected Value (5Y)
$62.12 +5.88%
Dividends Paid (5Y)
$0.81
DCF Inputs
Scenario
%
Regression: 15.28% | CAGR (5y): 6.85%
%
Regression: -1.06% | CAGR (5y): -1.77%
%
Regression: 0.66% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.79x)
%