DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.42
Today's Fair Value
$62.68 -38.8%
Margin of Safety
-63.40%
Projected Value (5Y)
$100.95 -1.44%
Dividends Paid (5Y)
$5.01
DCF Inputs
Scenario
%
Regression: 1.04% | CAGR (5y): 5.41%
%
Regression: 0.02% | CAGR (5y): 0.01%
%
Regression: -5.15% | CAGR (5y): -12.88%
Capped at 13.67x (Historical 5y: 1.6x)
%