DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.16
Today's Fair Value
$73.65 -32.53%
Margin of Safety
-48.21%
Projected Value (5Y)
$118.61 +8.66%
Dividends Paid (5Y)
$10.62
DCF Inputs
Scenario
%
Regression: 3.85% | CAGR (5y): 4.57%
%
Regression: -0.34% | CAGR (5y): -1.44%
%
Regression: 9.9% | CAGR (5y): 9.77%
Capped at 30.00x (Historical 5y: 26.21x)
%