DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.67
Today's Fair Value
$44.95 -14.66%
Margin of Safety
-17.17%
Projected Value (5Y)
$72.40 +37.46%
Dividends Paid (5Y)
$9.04
DCF Inputs
Scenario
%
Regression: 11.73% | CAGR (5y): 6.8%
%
Regression: 4.13% | CAGR (5y): 1.88%
%
Regression: 10.84% | CAGR (5y): 8.22%
Capped at 13.67x (Historical 5y: 1.19x)
%