DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.82
Today's Fair Value
$64.92 -18.67%
Margin of Safety
-22.95%
Projected Value (5Y)
$104.55 +30.98%
Dividends Paid (5Y)
$13.53
DCF Inputs
Scenario
%
Regression: 2.73% | CAGR (5y): 6.35%
%
Regression: 1.42% | CAGR (5y): 2.21%
%
Regression: 6.12% | CAGR (5y): 5.45%
Capped at 18.00x (Historical 5y: 15.83x)
%