DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.39
Today's Fair Value
$81.63 -17.03%
Margin of Safety
-20.53%
Projected Value (5Y)
$131.47 +33.62%
Dividends Paid (5Y)
$11.65
DCF Inputs
Scenario
%
Regression: 33.38% | CAGR (5y): 8.71%
%
Regression: 6.04% | CAGR (5y): 0.5%
%
Regression: 2.53% | CAGR (5y): 10.06%
Capped at 18.00x (Historical 5y: 4.83x)
%