DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.55
Today's Fair Value
$58.57 -25.44%
Margin of Safety
-34.11%
Projected Value (5Y)
$94.33 +20.09%
Dividends Paid (5Y)
$10.00
DCF Inputs
Scenario
%
Regression: 3.68% | CAGR (5y): 0.38%
%
Regression: -2.28% | CAGR (5y): -4.17%
%
Regression: 7.59% | CAGR (5y): 4.81%
Capped at 13.67x (Historical 5y: 1.17x)
%