DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.92
Today's Fair Value
$64.04 -21.83%
Margin of Safety
-27.92%
Projected Value (5Y)
$103.14 +25.9%
Dividends Paid (5Y)
$11.37
DCF Inputs
Scenario
%
Regression: 23.89% | CAGR (5y): 2.24%
%
Regression: -0.3% | CAGR (5y): -0.33%
%
Regression: 20.75% | CAGR (5y): 19.99%
Capped at 30.00x (Historical 5y: 14.08x)
%