DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.28
Today's Fair Value
$85.84 -17.68%
Margin of Safety
-21.48%
Projected Value (5Y)
$138.24 +32.57%
Dividends Paid (5Y)
$22.44
DCF Inputs
Scenario
%
Regression: -0.4% | CAGR (5y): 0.79%
%
Regression: -2.23% | CAGR (5y): -2.39%
%
Regression: 4.32% | CAGR (5y): 5.74%
Capped at 30.00x (Historical 5y: 25.39x)
%