DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.96
Today's Fair Value
$46.57 -33.43%
Margin of Safety
-50.23%
Projected Value (5Y)
$75.00 +7.2%
Dividends Paid (5Y)
$15.38
DCF Inputs
Scenario
%
Regression: 6.42% | CAGR (5y): 10.53%
%
Regression: 1.73% | CAGR (5y): 6.54%
%
Regression: 6.69% | CAGR (5y): 10.97%
Capped at 13.67x (Historical 5y: 1.02x)
%