DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.70
Today's Fair Value
$84.09 -1.88%
Margin of Safety
-1.91%
Projected Value (5Y)
$135.42 +58.02%
Dividends Paid (5Y)
$0.43
DCF Inputs
Scenario
%
Regression: -2.15% | CAGR (5y): 0%
%
Regression: -4.3% | CAGR (5y): -4.45%
%
Defaulting to baseline growth (2.5%).
Capped at 18.00x (Historical 5y: 16.24x)
%