DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.20
Today's Fair Value
$74.85 -7.82%
Margin of Safety
-8.48%
Projected Value (5Y)
$120.55 +48.46%
Dividends Paid (5Y)
$14.65
DCF Inputs
Scenario
%
Regression: 17.65% | CAGR (5y): 15.05%
%
Regression: 7.21% | CAGR (5y): 8.25%
%
Regression: 8.96% | CAGR (5y): 5.53%
Capped at 13.67x (Historical 5y: 1.01x)
%