DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$101.88
Today's Fair Value
$78.12 -23.32%
Margin of Safety
-30.41%
Projected Value (5Y)
$125.81 +23.49%
Dividends Paid (5Y)
$15.12
DCF Inputs
Scenario
%
Regression: 4.04% | CAGR (5y): 5.32%
%
Regression: -0.58% | CAGR (5y): -0.56%
%
Regression: 5.07% | CAGR (5y): 4.49%
Capped at 13.67x (Historical 5y: 1.31x)
%