DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.75
Today's Fair Value
$39.79 -41.27%
Margin of Safety
-70.27%
Projected Value (5Y)
$64.09 -5.4%
Dividends Paid (5Y)
$6.07
DCF Inputs
Scenario
%
Regression: 6.99% | CAGR (5y): 5.29%
%
Regression: -0.09% | CAGR (5y): 0.12%
%
Regression: 8.03% | CAGR (5y): 9.9%
Capped at 30.00x (Historical 5y: 29.4x)
%