DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.93
Today's Fair Value
$96.34 -8.19%
Margin of Safety
-8.92%
Projected Value (5Y)
$155.16 +47.87%
Dividends Paid (5Y)
$16.70
DCF Inputs
Scenario
%
Regression: -2.22% | CAGR (5y): -8.62%
%
Regression: -1.59% | CAGR (5y): -0.92%
%
Regression: 7.15% | CAGR (5y): 5.37%
Capped at 30.00x (Historical 5y: 27.33x)
%