DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.18
Today's Fair Value
$41.29 -22.36%
Margin of Safety
-28.80%
Projected Value (5Y)
$66.49 +25.03%
Dividends Paid (5Y)
$6.49
DCF Inputs
Scenario
%
Regression: 0.38% | CAGR (5y): -0.12%
%
Regression: -0.57% | CAGR (5y): -1.12%
%
Regression: 1.41% | CAGR (5y): 4.94%
Capped at 30.00x (Historical 5y: 29.68x)
%