DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$95.19
Today's Fair Value
$56.43 -40.72%
Margin of Safety
-68.69%
Projected Value (5Y)
$90.88 -4.53%
Dividends Paid (5Y)
$8.56
DCF Inputs
Scenario
%
Regression: 4.96% | CAGR (5y): 7.12%
%
Regression: 0.44% | CAGR (5y): 0.13%
%
Regression: 5.25% | CAGR (5y): 49.52%
Capped at 30.00x (Historical 5y: 27.1x)
%