DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$106.77
Today's Fair Value
$75.36 -29.42%
Margin of Safety
-41.68%
Projected Value (5Y)
$121.37 +13.67%
Dividends Paid (5Y)
$15.41
DCF Inputs
Scenario
%
Regression: 19.04% | CAGR (5y): 6.58%
%
Regression: 10.77% | CAGR (5y): 0.84%
%
Regression: 12.52% | CAGR (5y): 11.54%
Capped at 30.00x (Historical 5y: 26.51x)
%