DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.40
Today's Fair Value
$106.87 +22.28%
Margin of Safety
+18.22%
Projected Value (5Y)
$172.12 +96.93%
Dividends Paid (5Y)
$6.03
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -3.69% | CAGR (5y): -7.56%
%
Regression: -11.36% | CAGR (5y): 66.4%
Capped at 30.00x (Historical 5y: 6.54x)
%