DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.83
Today's Fair Value
$31.51 -52.13%
Margin of Safety
-108.92%
Projected Value (5Y)
$50.74 -22.92%
Dividends Paid (5Y)
$7.02
DCF Inputs
Scenario
%
Regression: 8.81% | CAGR (5y): 1.4%
%
Regression: 0.46% | CAGR (5y): -0.06%
%
Regression: 4.06% | CAGR (5y): 6.15%
Capped at 18.00x (Historical 5y: 15.39x)
%