DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.50
Today's Fair Value
$70.46 -17.59%
Margin of Safety
-21.35%
Projected Value (5Y)
$113.48 +32.73%
Dividends Paid (5Y)
$14.86
DCF Inputs
Scenario
%
Regression: 6.24% | CAGR (5y): 3.53%
%
Regression: 3.11% | CAGR (5y): 2.23%
%
Regression: 6.5% | CAGR (5y): 3.82%
Capped at 18.00x (Historical 5y: 16.26x)
%