DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.91
Today's Fair Value
$62.37 -10.79%
Margin of Safety
-12.09%
Projected Value (5Y)
$100.44 +43.67%
Dividends Paid (5Y)
$14.03
DCF Inputs
Scenario
%
Regression: 9.45% | CAGR (5y): 5.64%
%
Regression: 4.07% | CAGR (5y): 0.31%
%
Regression: 8.75% | CAGR (5y): 4.13%
Capped at 13.67x (Historical 5y: 0.89x)
%