DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.33
Today's Fair Value
$59.12 -5.15%
Margin of Safety
-5.43%
Projected Value (5Y)
$95.22 +52.77%
Dividends Paid (5Y)
$11.50
DCF Inputs
Scenario
%
Regression: 2.85% | CAGR (5y): -3.42%
%
Regression: -2.03% | CAGR (5y): -3.55%
%
Regression: 3.34% | CAGR (5y): -0.47%
Capped at 30.00x (Historical 5y: 19.82x)
%