DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.61
Today's Fair Value
$44.93 -28.24%
Margin of Safety
-39.35%
Projected Value (5Y)
$72.36 +15.57%
Dividends Paid (5Y)
$10.17
DCF Inputs
Scenario
%
Regression: 8.81% | CAGR (5y): 8.99%
%
Regression: 6.39% | CAGR (5y): 4.64%
%
Regression: 7.54% | CAGR (5y): 5.36%
Capped at 18.00x (Historical 5y: 12.69x)
%