DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.16
Today's Fair Value
$83.28 -20.81%
Margin of Safety
-26.27%
Projected Value (5Y)
$134.13 +27.55%
Dividends Paid (5Y)
$14.78
DCF Inputs
Scenario
%
Regression: 22.47% | CAGR (5y): 13.54%
%
Regression: 16.39% | CAGR (5y): 12.81%
%
Regression: 9.92% | CAGR (5y): 5.3%
Capped at 13.67x (Historical 5y: 1.13x)
%