DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.54
Today's Fair Value
$57.37 -23.03%
Margin of Safety
-29.93%
Projected Value (5Y)
$92.40 +23.96%
Dividends Paid (5Y)
$12.80
DCF Inputs
Scenario
%
Regression: 17.19% | CAGR (5y): 2.8%
%
Regression: 3.96% | CAGR (5y): -3.11%
%
Regression: 9.11% | CAGR (5y): 3.77%
Capped at 30.00x (Historical 5y: 13.65x)
%