DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.30
Today's Fair Value
$69.06 -25.98%
Margin of Safety
-35.10%
Projected Value (5Y)
$111.22 +19.21%
Dividends Paid (5Y)
$34.68
DCF Inputs
Scenario
%
Regression: 5.93% | CAGR (5y): 8.24%
%
Regression: -0.32% | CAGR (5y): -0.71%
%
Regression: 6.92% | CAGR (5y): 19.8%
Capped at 30.00x (Historical 5y: 37.95x)
%