DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.92
Today's Fair Value
$71.76 -14.49%
Margin of Safety
-16.95%
Projected Value (5Y)
$115.57 +37.71%
Dividends Paid (5Y)
$17.03
DCF Inputs
Scenario
%
Regression: -6.12% | CAGR (5y): 4.66%
%
Regression: 0.18% | CAGR (5y): 0.18%
%
Regression: 38.35% | CAGR (5y): 21.06%
Capped at 30.00x (Historical 5y: 50.44x)
%