DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.48
Today's Fair Value
$48.72 -18.09%
Margin of Safety
-22.09%
Projected Value (5Y)
$78.46 +31.91%
Dividends Paid (5Y)
$9.92
DCF Inputs
Scenario
%
Regression: 4.72% | CAGR (5y): 0.26%
%
Regression: 0.04% | CAGR (5y): -1.62%
%
Regression: 1.58% | CAGR (5y): 2.77%
Capped at 13.67x (Historical 5y: 1.66x)
%