DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.44
Today's Fair Value
$46.37 -23.28%
Margin of Safety
-30.34%
Projected Value (5Y)
$74.68 +23.56%
Dividends Paid (5Y)
$17.07
DCF Inputs
Scenario
%
Regression: 0.95% | CAGR (5y): -0.89%
%
Regression: -1.24% | CAGR (5y): -2.43%
%
Regression: -1.2% | CAGR (5y): -14.7%
Capped at 13.67x (Historical 5y: 1.85x)
%