DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.61
Today's Fair Value
$68.25 -17.38%
Margin of Safety
-21.04%
Projected Value (5Y)
$109.91 +33.05%
Dividends Paid (5Y)
$4.63
DCF Inputs
Scenario
%
Regression: 0.7% | CAGR (5y): 11.31%
%
Regression: -0.05% | CAGR (5y): -0.01%
%
Regression: 3.41% | CAGR (5y): 1.69%
Capped at 18.00x (Historical 5y: 15.6x)
%