DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.94
Today's Fair Value
$91.69 -15.05%
Margin of Safety
-17.72%
Projected Value (5Y)
$147.66 +36.8%
Dividends Paid (5Y)
$27.73
DCF Inputs
Scenario
%
Regression: 1.92% | CAGR (5y): -8.18%
%
Regression: -0.9% | CAGR (5y): -0.55%
%
Regression: 4.24% | CAGR (5y): 2.58%
Capped at 30.00x (Historical 5y: 17.8x)
%