DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.64
Today's Fair Value
$69.62 -5.46%
Margin of Safety
-5.77%
Projected Value (5Y)
$112.13 +52.27%
Dividends Paid (5Y)
$5.16
DCF Inputs
Scenario
%
Regression: 3.56% | CAGR (5y): 0%
%
Regression: -4% | CAGR (5y): -6.08%
%
Regression: 0.95% | CAGR (5y): 10.35%
Capped at 30.00x (Historical 5y: 7.54x)
%