DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$101.91
Today's Fair Value
$55.07 -45.96%
Margin of Safety
-85.06%
Projected Value (5Y)
$88.69 -12.97%
Dividends Paid (5Y)
$34.68
DCF Inputs
Scenario
%
Regression: 11.75% | CAGR (5y): 12.7%
%
Regression: -0.17% | CAGR (5y): 0.71%
%
Regression: 6.92% | CAGR (5y): 19.8%
Capped at 18.00x (Historical 5y: 35.58x)
%