DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.00
Today's Fair Value
$58.91 -29.02%
Margin of Safety
-40.89%
Projected Value (5Y)
$94.87 +14.3%
Dividends Paid (5Y)
$5.30
DCF Inputs
Scenario
%
Regression: 23.11% | CAGR (5y): 7.59%
%
Regression: 9.06% | CAGR (5y): -0.21%
%
Regression: 17.97% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 1.11x)
%