DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$97.66
Today's Fair Value
$82.18 -15.85%
Margin of Safety
-18.84%
Projected Value (5Y)
$132.35 +35.52%
Dividends Paid (5Y)
$19.25
DCF Inputs
Scenario
%
Regression: 4.8% | CAGR (5y): 0.88%
%
Regression: -1.27% | CAGR (5y): -0.72%
%
Regression: 7.91% | CAGR (5y): 5.06%
Capped at 30.00x (Historical 5y: 9.28x)
%