DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.84
Today's Fair Value
$63.21 -16.65%
Margin of Safety
-19.98%
Projected Value (5Y)
$101.80 +34.23%
Dividends Paid (5Y)
$13.90
DCF Inputs
Scenario
%
Regression: 5.33% | CAGR (5y): 6.17%
%
Regression: 0.46% | CAGR (5y): -0.15%
%
Regression: 2.3% | CAGR (5y): 2.18%
Capped at 30.00x (Historical 5y: 15.48x)
%