DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.57
Today's Fair Value
$59.12 -13.78%
Margin of Safety
-15.98%
Projected Value (5Y)
$95.22 +38.87%
Dividends Paid (5Y)
$24.67
DCF Inputs
Scenario
%
Regression: 7.48% | CAGR (5y): 2.16%
%
Regression: -1.48% | CAGR (5y): -2.04%
%
Regression: 7.26% | CAGR (5y): 4.27%
Capped at 30.00x (Historical 5y: 10.42x)
%