DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.14
Today's Fair Value
$88.13 -14.55%
Margin of Safety
-17.03%
Projected Value (5Y)
$141.93 +37.61%
Dividends Paid (5Y)
$3.66
DCF Inputs
Scenario
%
Regression: 10.84% | CAGR (5y): -1.53%
%
Regression: 0.22% | CAGR (5y): -0.01%
%
Regression: 5.14% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 27.37x)
%