DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.45
Today's Fair Value
$69.00 -31.31%
Margin of Safety
-45.58%
Projected Value (5Y)
$111.13 +10.63%
Dividends Paid (5Y)
$11.63
DCF Inputs
Scenario
%
Regression: 5.75% | CAGR (5y): 7.19%
%
Regression: -0.39% | CAGR (5y): -0.93%
%
Regression: 2.87% | CAGR (5y): 8.77%
Capped at 18.00x (Historical 5y: 15.34x)
%