DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.81
Today's Fair Value
$70.10 -18.31%
Margin of Safety
-22.41%
Projected Value (5Y)
$112.89 +31.56%
Dividends Paid (5Y)
$10.02
DCF Inputs
Scenario
%
Regression: 6.93% | CAGR (5y): 7.43%
%
Regression: -0.77% | CAGR (5y): -0.91%
%
Regression: 7.34% | CAGR (5y): 7.32%
Capped at 13.67x (Historical 5y: 1.25x)
%