DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.17
Today's Fair Value
$66.15 -12%
Margin of Safety
-13.64%
Projected Value (5Y)
$106.54 +41.73%
Dividends Paid (5Y)
$52.52
DCF Inputs
Scenario
%
Regression: -0.53% | CAGR (5y): -10.31%
%
Regression: -0.47% | CAGR (5y): -1.74%
%
Regression: 4.16% | CAGR (5y): 25.18%
Capped at 30.00x (Historical 5y: 21.79x)
%