DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.71
Today's Fair Value
$84.63 -9.69%
Margin of Safety
-10.73%
Projected Value (5Y)
$136.30 +45.45%
Dividends Paid (5Y)
$16.18
DCF Inputs
Scenario
%
Regression: 6.54% | CAGR (5y): 8.27%
%
Regression: 1.62% | CAGR (5y): 0.95%
%
Regression: 3.26% | CAGR (5y): 2.9%
Capped at 18.00x (Historical 5y: 14.24x)
%