DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.61
Today's Fair Value
$49.33 -12.86%
Margin of Safety
-14.76%
Projected Value (5Y)
$79.45 +40.35%
Dividends Paid (5Y)
$6.69
DCF Inputs
Scenario
%
Regression: 7.34% | CAGR (5y): -0.24%
%
Regression: -2.76% | CAGR (5y): -4.87%
%
Regression: 1.29% | CAGR (5y): -7.09%
Capped at 13.67x (Historical 5y: 2.75x)
%