DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.77
Today's Fair Value
$66.82 -28.74%
Margin of Safety
-40.33%
Projected Value (5Y)
$107.62 +14.77%
Dividends Paid (5Y)
$11.76
DCF Inputs
Scenario
%
Regression: 6.31% | CAGR (5y): 6.23%
%
Regression: -0.78% | CAGR (5y): -1.04%
%
Regression: 6.09% | CAGR (5y): 9.9%
Capped at 13.67x (Historical 5y: 1.19x)
%