DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.14
Today's Fair Value
$59.59 -34.62%
Margin of Safety
-52.95%
Projected Value (5Y)
$95.97 +5.3%
Dividends Paid (5Y)
$12.32
DCF Inputs
Scenario
%
Regression: 1.97% | CAGR (5y): -0.25%
%
Regression: -2.98% | CAGR (5y): -3.23%
%
Regression: 9.98% | CAGR (5y): 10.53%
Capped at 13.67x (Historical 5y: 1.02x)
%