DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.68
Today's Fair Value
$77.38 -28.8%
Margin of Safety
-40.45%
Projected Value (5Y)
$124.62 +14.67%
Dividends Paid (5Y)
$8.37
DCF Inputs
Scenario
%
Regression: -4.49% | CAGR (5y): -2.91%
%
Regression: -10.07% | CAGR (5y): -8.52%
%
Regression: 15.22% | CAGR (5y): 11.75%
Capped at 30.00x (Historical 5y: 16.92x)
%