DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.98
Today's Fair Value
$44.34 -37.53%
Margin of Safety
-60.08%
Projected Value (5Y)
$71.41 +0.61%
Dividends Paid (5Y)
$4.13
DCF Inputs
Scenario
%
Regression: -3.42% | CAGR (5y): 1.11%
%
Regression: 1.65% | CAGR (5y): -0.25%
%
Regression: -4.62% | CAGR (5y): 31.95%
Capped at 30.00x (Historical 5y: 18.86x)
%