DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.75
Today's Fair Value
$46.94 -25.2%
Margin of Safety
-33.68%
Projected Value (5Y)
$75.60 +20.48%
Dividends Paid (5Y)
$5.62
DCF Inputs
Scenario
%
Regression: 15.62% | CAGR (5y): 13.66%
%
Regression: 7.81% | CAGR (5y): 7.36%
%
Regression: 10.52% | CAGR (5y): 4.34%
Capped at 13.67x (Historical 5y: 1.24x)
%