DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.81
Today's Fair Value
$65.90 -24.09%
Margin of Safety
-31.73%
Projected Value (5Y)
$106.14 +22.27%
Dividends Paid (5Y)
$3.90
DCF Inputs
Scenario
%
Regression: 7.63% | CAGR (5y): 10.21%
%
Regression: 2.54% | CAGR (5y): 6.16%
%
Regression: 8.61% | CAGR (5y): 2.72%
Capped at 18.00x (Historical 5y: 20.91x)
%