DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.53
Today's Fair Value
$101.50 +21.51%
Margin of Safety
+17.70%
Projected Value (5Y)
$163.47 +95.7%
Dividends Paid (5Y)
$10.07
DCF Inputs
Scenario
%
Regression: -12.21% | CAGR (5y): -7.6%
%
Regression: -0.58% | CAGR (5y): -10.33%
%
Regression: 3.34% | CAGR (5y): 2.28%
Capped at 30.00x (Historical 5y: 19.89x)
%