DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.88
Today's Fair Value
$78.78 -4.95%
Margin of Safety
-5.20%
Projected Value (5Y)
$126.87 +53.08%
Dividends Paid (5Y)
$12.20
DCF Inputs
Scenario
%
Regression: 4.02% | CAGR (5y): 6.24%
%
Regression: -1.63% | CAGR (5y): -1.32%
%
Regression: 5.79% | CAGR (5y): 3.45%
Capped at 30.00x (Historical 5y: 20.72x)
%