DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.09
Today's Fair Value
$56.76 -24.41%
Margin of Safety
-32.29%
Projected Value (5Y)
$91.42 +21.75%
Dividends Paid (5Y)
$16.76
DCF Inputs
Scenario
%
Regression: 9.43% | CAGR (5y): 3.42%
%
Regression: 5.57% | CAGR (5y): 1.46%
%
Regression: 3.66% | CAGR (5y): 4.88%
Capped at 13.67x (Historical 5y: 1.84x)
%