DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.93
Today's Fair Value
$58.09 -32.4%
Margin of Safety
-47.93%
Projected Value (5Y)
$93.56 +8.88%
Dividends Paid (5Y)
$15.99
DCF Inputs
Scenario
%
Regression: 9.15% | CAGR (5y): 5.44%
%
Regression: 5.66% | CAGR (5y): 0.53%
%
Regression: 6.16% | CAGR (5y): 5.37%
Capped at 18.00x (Historical 5y: 10.82x)
%