DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.44
Today's Fair Value
$40.51 -39.03%
Margin of Safety
-64.01%
Projected Value (5Y)
$65.24 -1.81%
Dividends Paid (5Y)
$33.20
DCF Inputs
Scenario
%
Regression: -5.25% | CAGR (5y): -14.76%
%
Regression: 0.38% | CAGR (5y): 0.37%
%
Regression: 6.52% | CAGR (5y): 1.76%
Capped at 30.00x (Historical 5y: 18.22x)
%