DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.28
Today's Fair Value
$106.72 -8.22%
Margin of Safety
-8.96%
Projected Value (5Y)
$171.87 +47.81%
Dividends Paid (5Y)
$17.36
DCF Inputs
Scenario
%
Regression: -6.15% | CAGR (5y): 0%
%
Regression: -0.83% | CAGR (5y): 0.88%
%
Regression: 8.48% | CAGR (5y): 1.35%
Capped at 30.00x (Historical 5y: 30.25x)
%