DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.71
Today's Fair Value
$76.73 -26.01%
Margin of Safety
-35.16%
Projected Value (5Y)
$123.58 +19.16%
Dividends Paid (5Y)
$23.47
DCF Inputs
Scenario
%
Regression: 4.79% | CAGR (5y): 0.48%
%
Regression: 2.3% | CAGR (5y): 1.75%
%
Regression: 3.56% | CAGR (5y): 4.96%
Capped at 13.67x (Historical 5y: 2.6x)
%