DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.13
Today's Fair Value
$100.21 -6.46%
Margin of Safety
-6.91%
Projected Value (5Y)
$161.39 +50.65%
Dividends Paid (5Y)
$6.98
DCF Inputs
Scenario
%
Regression: 5.82% | CAGR (5y): 4.16%
%
Regression: -0.75% | CAGR (5y): -0.63%
%
Regression: 6.93% | CAGR (5y): 4.11%
Capped at 30.00x (Historical 5y: 26.41x)
%