DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.51
Today's Fair Value
$57.40 -22.96%
Margin of Safety
-29.81%
Projected Value (5Y)
$92.44 +24.06%
Dividends Paid (5Y)
$12.04
DCF Inputs
Scenario
%
Regression: 5.45% | CAGR (5y): 4.52%
%
Regression: 0.58% | CAGR (5y): -0.53%
%
Regression: 5.1% | CAGR (5y): 12.54%
Capped at 13.67x (Historical 5y: 1.19x)
%