DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.45
Today's Fair Value
$50.36 -25.34%
Margin of Safety
-33.94%
Projected Value (5Y)
$81.10 +20.24%
Dividends Paid (5Y)
$3.51
DCF Inputs
Scenario
%
Regression: 24.93% | CAGR (5y): 29.01%
%
Regression: 59.55% | CAGR (5y): -1.78%
%
Regression: 8.28% | CAGR (5y): 9.03%
Capped at 18.00x (Historical 5y: 14.13x)
%