DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$114.84
Today's Fair Value
$72.56 -36.82%
Margin of Safety
-58.27%
Projected Value (5Y)
$116.86 +1.76%
Dividends Paid (5Y)
$7.93
DCF Inputs
Scenario
%
Regression: 10.08% | CAGR (5y): 4.46%
%
Regression: -1.59% | CAGR (5y): -1.67%
%
Regression: 5.29% | CAGR (5y): 3.77%
Capped at 18.00x (Historical 5y: 9.31x)
%