DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.35
Today's Fair Value
$29.49 -57.48%
Margin of Safety
-135.16%
Projected Value (5Y)
$47.49 -31.52%
Dividends Paid (5Y)
$14.90
DCF Inputs
Scenario
%
Regression: 17.46% | CAGR (5y): 13.56%
%
Regression: 2.95% | CAGR (5y): 8.45%
%
Regression: 20.17% | CAGR (5y): 20.28%
Capped at 30.00x (Historical 5y: 6.51x)
%