DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.02
Today's Fair Value
$58.26 -28.97%
Margin of Safety
-40.78%
Projected Value (5Y)
$93.83 +14.4%
Dividends Paid (5Y)
$1.81
DCF Inputs
Scenario
%
Regression: 7.71% | CAGR (5y): 7.04%
%
Regression: 0.92% | CAGR (5y): -0.8%
%
Regression: -9.22% | CAGR (5y): 34.16%
Capped at 30.00x (Historical 5y: 28.39x)
%