DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.91
Today's Fair Value
$69.62 -37.23%
Margin of Safety
-59.31%
Projected Value (5Y)
$112.13 +1.1%
Dividends Paid (5Y)
$5.59
DCF Inputs
Scenario
%
Regression: 14% | CAGR (5y): 1.99%
%
Regression: -1.34% | CAGR (5y): -0.29%
%
Regression: 20% | CAGR (5y): -24.21%
Capped at 18.00x (Historical 5y: 7.98x)
%