DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.95
Today's Fair Value
$82.56 -3.94%
Margin of Safety
-4.11%
Projected Value (5Y)
$132.97 +54.71%
Dividends Paid (5Y)
$9.29
DCF Inputs
Scenario
%
Regression: 7.47% | CAGR (5y): 3.68%
%
Regression: -2.09% | CAGR (5y): -3.07%
%
Regression: 9.77% | CAGR (5y): 5.83%
Capped at 30.00x (Historical 5y: 20.51x)
%