DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.44
Today's Fair Value
$82.30 -11.92%
Margin of Safety
-13.54%
Projected Value (5Y)
$132.55 +41.86%
Dividends Paid (5Y)
$8.55
DCF Inputs
Scenario
%
Regression: 1.34% | CAGR (5y): -4.8%
%
Regression: -1.34% | CAGR (5y): -0.99%
%
Regression: 0.86% | CAGR (5y): -13.01%
Capped at 30.00x (Historical 5y: 22.42x)
%