DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.65
Today's Fair Value
$61.70 -10.12%
Margin of Safety
-11.26%
Projected Value (5Y)
$99.37 +44.75%
Dividends Paid (5Y)
$13.90
DCF Inputs
Scenario
%
Regression: 5.46% | CAGR (5y): 2.17%
%
Regression: 0.53% | CAGR (5y): -0.18%
%
Regression: 2.3% | CAGR (5y): 2.18%
Capped at 30.00x (Historical 5y: 15.57x)
%