DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.54
Today's Fair Value
$82.09 -14.97%
Margin of Safety
-17.60%
Projected Value (5Y)
$132.20 +36.94%
Dividends Paid (5Y)
$16.50
DCF Inputs
Scenario
%
Regression: 1.81% | CAGR (5y): 1.82%
%
Regression: 0.1% | CAGR (5y): -1%
%
Regression: 8.38% | CAGR (5y): 3.4%
Capped at 30.00x (Historical 5y: 24.24x)
%