DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.95
Today's Fair Value
$86.93 -0.02%
Margin of Safety
-0.02%
Projected Value (5Y)
$140.00 +61.01%
Dividends Paid (5Y)
$15.81
DCF Inputs
Scenario
%
Regression: 16.88% | CAGR (5y): -0.2%
%
Regression: -1.34% | CAGR (5y): -1.73%
%
Regression: 3.86% | CAGR (5y): 10.45%
Capped at 30.00x (Historical 5y: 9.73x)
%