DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.63
Today's Fair Value
$68.18 -34.21%
Margin of Safety
-51.99%
Projected Value (5Y)
$109.80 +5.95%
Dividends Paid (5Y)
$16.17
DCF Inputs
Scenario
%
Regression: 0.67% | CAGR (5y): -3.8%
%
Regression: -2.89% | CAGR (5y): -0.72%
%
Regression: 15.78% | CAGR (5y): 6.62%
Capped at 30.00x (Historical 5y: 34.43x)
%