DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$101.72
Today's Fair Value
$86.30 -15.16%
Margin of Safety
-17.87%
Projected Value (5Y)
$138.98 +36.63%
Dividends Paid (5Y)
$11.21
DCF Inputs
Scenario
%
Regression: 8.03% | CAGR (5y): 5%
%
Regression: -0.65% | CAGR (5y): -0.97%
%
Regression: 12.78% | CAGR (5y): 11.68%
Capped at 30.00x (Historical 5y: 35.13x)
%