DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.32
Today's Fair Value
$49.50 -36.8%
Margin of Safety
-58.22%
Projected Value (5Y)
$79.72 +1.79%
Dividends Paid (5Y)
$13.56
DCF Inputs
Scenario
%
Regression: 4.13% | CAGR (5y): 0.6%
%
Regression: 0.01% | CAGR (5y): -0.02%
%
Regression: 10.15% | CAGR (5y): 8.11%
Capped at 30.00x (Historical 5y: 18.37x)
%