DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.92
Today's Fair Value
$57.97 -32.53%
Margin of Safety
-48.21%
Projected Value (5Y)
$93.36 +8.66%
Dividends Paid (5Y)
$15.73
DCF Inputs
Scenario
%
Regression: 3.72% | CAGR (5y): 6.59%
%
Regression: 2.13% | CAGR (5y): 4.79%
%
Regression: -1.32% | CAGR (5y): -1.02%
Capped at 18.00x (Historical 5y: 9.74x)
%