DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.00
Today's Fair Value
$110.00 -4.35%
Margin of Safety
-4.55%
Projected Value (5Y)
$177.15 +54.04%
Dividends Paid (5Y)
$8.43
DCF Inputs
Scenario
%
Regression: 12.28% | CAGR (5y): 10.2%
%
Regression: -0.2% | CAGR (5y): 0.1%
%
Regression: 7.39% | CAGR (5y): 2.77%
Capped at 18.00x (Historical 5y: 16.75x)
%