DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.00
Today's Fair Value
$87.25 -5.16%
Margin of Safety
-5.44%
Projected Value (5Y)
$140.52 +52.74%
Dividends Paid (5Y)
$22.44
DCF Inputs
Scenario
%
Regression: -0.38% | CAGR (5y): 0.79%
%
Regression: -2.23% | CAGR (5y): -2.39%
%
Regression: 4.3% | CAGR (5y): 5.74%
Capped at 30.00x (Historical 5y: 26.21x)
%