DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.56
Today's Fair Value
$41.73 -31.09%
Margin of Safety
-45.12%
Projected Value (5Y)
$67.21 +10.98%
Dividends Paid (5Y)
$12.07
DCF Inputs
Scenario
%
Regression: 9.13% | CAGR (5y): 10.76%
%
Regression: 13.38% | CAGR (5y): 5.46%
%
Regression: 9.76% | CAGR (5y): -15.63%
Capped at 13.67x (Historical 5y: 7.96x)
%