DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.14
Today's Fair Value
$67.48 -34.57%
Margin of Safety
-52.85%
Projected Value (5Y)
$108.67 +5.36%
Dividends Paid (5Y)
$15.76
DCF Inputs
Scenario
%
Regression: 7.97% | CAGR (5y): 0%
%
Regression: -0.1% | CAGR (5y): 0.22%
%
Regression: 9.44% | CAGR (5y): 12.53%
Capped at 18.00x (Historical 5y: 11.22x)
%