DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$97.12
Today's Fair Value
$63.76 -34.35%
Margin of Safety
-52.32%
Projected Value (5Y)
$102.69 +5.74%
Dividends Paid (5Y)
$3.86
DCF Inputs
Scenario
%
Regression: 12.4% | CAGR (5y): 11.77%
%
Regression: 8.17% | CAGR (5y): 10.36%
%
Regression: -5.1% | CAGR (5y): 6.3%
Capped at 13.67x (Historical 5y: 1.07x)
%