DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$97.48
Today's Fair Value
$86.39 -11.38%
Margin of Safety
-12.84%
Projected Value (5Y)
$139.14 +42.74%
Dividends Paid (5Y)
$31.67
DCF Inputs
Scenario
%
Regression: 6.64% | CAGR (5y): 9.75%
%
Regression: -0.84% | CAGR (5y): 0.04%
%
Regression: 3% | CAGR (5y): 26.3%
Capped at 30.00x (Historical 5y: 15.54x)
%