DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.87
Today's Fair Value
$35.31 -41.99%
Margin of Safety
-72.39%
Projected Value (5Y)
$56.86 -6.59%
Dividends Paid (5Y)
$14.48
DCF Inputs
Scenario
%
Regression: 5.37% | CAGR (5y): -0.9%
%
Regression: 2.78% | CAGR (5y): 1.77%
%
Regression: -1.74% | CAGR (5y): 5.32%
Capped at 13.67x (Historical 5y: 1.29x)
%