DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.30
Today's Fair Value
$46.32 -17.73%
Margin of Safety
-21.55%
Projected Value (5Y)
$74.60 +32.5%
Dividends Paid (5Y)
$8.84
DCF Inputs
Scenario
%
Regression: 15.87% | CAGR (5y): 2.52%
%
Regression: -0.09% | CAGR (5y): -0.15%
%
Regression: 2.95% | CAGR (5y): 8.91%
Capped at 30.00x (Historical 5y: 14.09x)
%