DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.98
Today's Fair Value
$83.36 -5.25%
Margin of Safety
-5.54%
Projected Value (5Y)
$134.26 +52.6%
Dividends Paid (5Y)
$18.69
DCF Inputs
Scenario
%
Regression: 6.7% | CAGR (5y): 20.47%
%
Regression: 2.71% | CAGR (5y): 2.73%
%
Regression: 5.35% | CAGR (5y): 4.88%
Capped at 18.00x (Historical 5y: 8.27x)
%