DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.98
Today's Fair Value
$44.81 -40.24%
Margin of Safety
-67.33%
Projected Value (5Y)
$72.16 -3.76%
Dividends Paid (5Y)
$11.62
DCF Inputs
Scenario
%
Regression: 9.8% | CAGR (5y): 6.74%
%
Regression: -0.72% | CAGR (5y): -0.75%
%
Regression: 35.08% | CAGR (5y): 18.75%
Capped at 13.67x (Historical 5y: 1.06x)
%