DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.42
Today's Fair Value
$56.99 -31.68%
Margin of Safety
-46.38%
Projected Value (5Y)
$91.79 +10.03%
Dividends Paid (5Y)
$13.43
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.42%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 2.28% | CAGR (5y): 29.91%
Capped at 13.67x (Historical 5y: 1.12x)
%