DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.20
Today's Fair Value
$98.45 -6.42%
Margin of Safety
-6.86%
Projected Value (5Y)
$158.55 +50.71%
Dividends Paid (5Y)
$52.60
DCF Inputs
Scenario
%
Regression: 2.78% | CAGR (5y): 4%
%
Regression: -0.94% | CAGR (5y): -2.15%
%
Regression: 12.33% | CAGR (5y): 18.38%
Capped at 13.67x (Historical 5y: 0.62x)
%