DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.36
Today's Fair Value
$92.14 -4.38%
Margin of Safety
-4.58%
Projected Value (5Y)
$148.39 +54%
Dividends Paid (5Y)
$11.49
DCF Inputs
Scenario
%
Regression: 3.31% | CAGR (5y): 1.89%
%
Regression: -1.11% | CAGR (5y): -1.15%
%
Regression: 3.63% | CAGR (5y): 3.34%
Capped at 30.00x (Historical 5y: 23.96x)
%