DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.71
Today's Fair Value
$73.56 -12.13%
Margin of Safety
-13.80%
Projected Value (5Y)
$118.47 +41.52%
Dividends Paid (5Y)
$15.70
DCF Inputs
Scenario
%
Regression: 5.91% | CAGR (5y): 10.1%
%
Regression: 1.21% | CAGR (5y): 1.19%
%
Regression: 11.08% | CAGR (5y): 10.15%
Capped at 18.00x (Historical 5y: 20.07x)
%