DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.69
Today's Fair Value
$63.46 -30.79%
Margin of Safety
-44.48%
Projected Value (5Y)
$102.21 +11.47%
Dividends Paid (5Y)
$4.11
DCF Inputs
Scenario
%
Regression: 7.63% | CAGR (5y): 10.21%
%
Regression: 2.54% | CAGR (5y): 6.16%
%
Regression: 8.74% | CAGR (5y): 3.36%
Capped at 18.00x (Historical 5y: 20.92x)
%