DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.52
Today's Fair Value
$43.91 -20.91%
Margin of Safety
-26.44%
Projected Value (5Y)
$70.72 +27.38%
Dividends Paid (5Y)
$11.05
DCF Inputs
Scenario
%
Regression: 8.41% | CAGR (5y): 9.38%
%
Regression: 0.61% | CAGR (5y): -0.66%
%
Regression: -1.37% | CAGR (5y): 18.51%
Capped at 13.67x (Historical 5y: 1.17x)
%