DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.05
Today's Fair Value
$95.46 -11.65%
Margin of Safety
-13.19%
Projected Value (5Y)
$153.74 +42.29%
Dividends Paid (5Y)
$7.23
DCF Inputs
Scenario
%
Regression: 1.32% | CAGR (5y): 7.79%
%
Regression: -7.51% | CAGR (5y): -5.7%
%
Regression: 10.93% | CAGR (5y): 9.03%
Capped at 30.00x (Historical 5y: 10.05x)
%