DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.56
Today's Fair Value
$47.32 -26.7%
Margin of Safety
-36.43%
Projected Value (5Y)
$76.21 +18.05%
Dividends Paid (5Y)
$4.58
DCF Inputs
Scenario
%
Regression: 0.9% | CAGR (5y): 5.6%
%
Regression: -3.4% | CAGR (5y): -0.47%
%
Regression: 15.23% | CAGR (5y): 15.6%
Capped at 13.67x (Historical 5y: 4.41x)
%