DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.34
Today's Fair Value
$84.22 -18.5%
Margin of Safety
-22.70%
Projected Value (5Y)
$135.63 +31.25%
Dividends Paid (5Y)
$22.72
DCF Inputs
Scenario
%
Regression: -1.45% | CAGR (5y): 0.79%
%
Regression: -2.23% | CAGR (5y): -2.39%
%
Regression: 6.62% | CAGR (5y): 5.15%
Capped at 30.00x (Historical 5y: 25.42x)
%