DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.19
Today's Fair Value
$63.37 -17.9%
Margin of Safety
-21.81%
Projected Value (5Y)
$102.06 +32.22%
Dividends Paid (5Y)
$24.69
DCF Inputs
Scenario
%
Regression: 7.48% | CAGR (5y): 2.16%
%
Regression: -1.48% | CAGR (5y): -2.04%
%
Regression: 7.31% | CAGR (5y): 4.27%
Capped at 30.00x (Historical 5y: 10.46x)
%