DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.11
Today's Fair Value
$92.80 -15.72%
Margin of Safety
-18.65%
Projected Value (5Y)
$149.45 +35.73%
Dividends Paid (5Y)
$14.33
DCF Inputs
Scenario
%
Regression: 17.82% | CAGR (5y): 11.53%
%
Regression: 2.42% | CAGR (5y): 2.28%
%
Regression: 3.11% | CAGR (5y): 6.14%
Capped at 18.00x (Historical 5y: 11.95x)
%