DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.69
Today's Fair Value
$54.87 -8.08%
Margin of Safety
-8.78%
Projected Value (5Y)
$88.37 +48.05%
Dividends Paid (5Y)
$9.93
DCF Inputs
Scenario
%
Regression: 10.94% | CAGR (5y): -3.24%
%
Regression: -3.66% | CAGR (5y): -3.45%
%
Regression: 13.51% | CAGR (5y): 13.94%
Capped at 30.00x (Historical 5y: 14.58x)
%