DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.05
Today's Fair Value
$86.21 -15.52%
Margin of Safety
-18.37%
Projected Value (5Y)
$138.84 +36.05%
Dividends Paid (5Y)
$31.66
DCF Inputs
Scenario
%
Regression: 6.64% | CAGR (5y): 9.75%
%
Regression: -0.84% | CAGR (5y): 0.04%
%
Regression: 2.98% | CAGR (5y): 26.3%
Capped at 30.00x (Historical 5y: 15.67x)
%