DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.64
Today's Fair Value
$75.94 -34.89%
Margin of Safety
-53.59%
Projected Value (5Y)
$122.31 +4.86%
Dividends Paid (5Y)
$18.75
DCF Inputs
Scenario
%
Regression: 0.21% | CAGR (5y): 2.02%
%
Regression: 2.05% | CAGR (5y): 1.33%
%
Regression: 2.78% | CAGR (5y): 2.58%
Capped at 18.00x (Historical 5y: 12.62x)
%