DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.60
Today's Fair Value
$91.99 -16.07%
Margin of Safety
-19.14%
Projected Value (5Y)
$148.15 +35.17%
Dividends Paid (5Y)
$28.08
DCF Inputs
Scenario
%
Regression: 7.89% | CAGR (5y): -0.14%
%
Regression: 1.45% | CAGR (5y): 0.93%
%
Regression: 10.64% | CAGR (5y): 12.1%
Capped at 30.00x (Historical 5y: 9.28x)
%