DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.38
Today's Fair Value
$53.91 -34.56%
Margin of Safety
-52.81%
Projected Value (5Y)
$86.83 +5.4%
Dividends Paid (5Y)
$7.43
DCF Inputs
Scenario
%
Regression: 5.11% | CAGR (5y): 5.79%
%
Regression: -0.03% | CAGR (5y): 0.04%
%
Regression: 2.13% | CAGR (5y): 3.9%
Capped at 13.67x (Historical 5y: 1.09x)
%