DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.80
Today's Fair Value
$67.29 -13.51%
Margin of Safety
-15.62%
Projected Value (5Y)
$108.37 +39.29%
Dividends Paid (5Y)
$18.63
DCF Inputs
Scenario
%
Regression: 0.87% | CAGR (5y): 1.63%
%
Regression: -0.04% | CAGR (5y): 0.02%
%
Regression: -1.23% | CAGR (5y): -4.36%
Capped at 30.00x (Historical 5y: 22.28x)
%