DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.20
Today's Fair Value
$57.14 -33.71%
Margin of Safety
-50.86%
Projected Value (5Y)
$92.02 +6.75%
Dividends Paid (5Y)
$8.81
DCF Inputs
Scenario
%
Regression: 6.91% | CAGR (5y): 5.32%
%
Regression: -2.28% | CAGR (5y): -2.87%
%
Regression: 7.98% | CAGR (5y): 0.91%
Capped at 13.67x (Historical 5y: 0.63x)
%