DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.48
Today's Fair Value
$78.75 -20.03%
Margin of Safety
-25.05%
Projected Value (5Y)
$126.83 +28.79%
Dividends Paid (5Y)
$14.99
DCF Inputs
Scenario
%
Regression: 3.88% | CAGR (5y): 5.68%
%
Regression: -0.58% | CAGR (5y): -0.56%
%
Regression: 4.39% | CAGR (5y): 4.49%
Capped at 13.67x (Historical 5y: 1.29x)
%