DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.25
Today's Fair Value
$59.52 -23.94%
Margin of Safety
-31.47%
Projected Value (5Y)
$95.86 +22.5%
Dividends Paid (5Y)
$6.18
DCF Inputs
Scenario
%
Regression: 1.97% | CAGR (5y): 5.99%
%
Regression: 1.88% | CAGR (5y): 0.18%
%
Regression: -10.54% | CAGR (5y): 14.33%
Capped at 30.00x (Historical 5y: 14.51x)
%