DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.26
Today's Fair Value
$52.53 -34.55%
Margin of Safety
-52.79%
Projected Value (5Y)
$84.60 +5.41%
Dividends Paid (5Y)
$8.46
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 7.54%
%
Regression: -0.67% | CAGR (5y): -0.79%
%
Regression: 17.97% | CAGR (5y): 9.26%
Capped at 18.00x (Historical 5y: 36.41x)
%