DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.24
Today's Fair Value
$36.73 -39.03%
Margin of Safety
-64.01%
Projected Value (5Y)
$59.15 -1.81%
Dividends Paid (5Y)
$15.11
DCF Inputs
Scenario
%
Regression: 4.1% | CAGR (5y): 6.76%
%
Regression: 1.25% | CAGR (5y): 2.15%
%
Regression: 12.39% | CAGR (5y): 24.93%
Capped at 30.00x (Historical 5y: 10.04x)
%