DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.80
Today's Fair Value
$48.66 -21.26%
Margin of Safety
-27.00%
Projected Value (5Y)
$78.36 +26.8%
Dividends Paid (5Y)
$11.30
DCF Inputs
Scenario
%
Regression: 4.02% | CAGR (5y): 1.35%
%
Regression: -1.48% | CAGR (5y): -0.93%
%
Regression: 5.04% | CAGR (5y): -1.37%
Capped at 30.00x (Historical 5y: 21.05x)
%