DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.03
Today's Fair Value
$45.53 -35.9%
Margin of Safety
-56.01%
Projected Value (5Y)
$73.32 +3.22%
Dividends Paid (5Y)
$14.41
DCF Inputs
Scenario
%
Regression: 2.3% | CAGR (5y): 6.64%
%
Regression: 2.86% | CAGR (5y): 3.89%
%
Regression: 4.54% | CAGR (5y): 1.65%
Capped at 18.00x (Historical 5y: 11.06x)
%