DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.05
Today's Fair Value
$46.98 -7.97%
Margin of Safety
-8.66%
Projected Value (5Y)
$75.66 +48.21%
Dividends Paid (5Y)
$8.20
DCF Inputs
Scenario
%
Regression: 13.69% | CAGR (5y): -0.54%
%
Regression: 0.39% | CAGR (5y): 0.43%
%
Regression: -3.68% | CAGR (5y): -4.51%
Capped at 30.00x (Historical 5y: 10.87x)
%