DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.05
Today's Fair Value
$74.84 -7.66%
Margin of Safety
-8.30%
Projected Value (5Y)
$120.53 +48.71%
Dividends Paid (5Y)
$15.41
DCF Inputs
Scenario
%
Regression: 19.04% | CAGR (5y): 6.58%
%
Regression: 10.77% | CAGR (5y): 0.84%
%
Regression: 12.52% | CAGR (5y): 11.54%
Capped at 30.00x (Historical 5y: 26.3x)
%