DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.36
Today's Fair Value
$44.00 -40.02%
Margin of Safety
-66.73%
Projected Value (5Y)
$70.87 -3.39%
Dividends Paid (5Y)
$3.25
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 15.52%
%
Regression: 2.99% | CAGR (5y): 1.91%
%
Regression: 5.45% | CAGR (5y): 11.65%
Capped at 30.00x (Historical 5y: 19.76x)
%