DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.65
Today's Fair Value
$82.25 -1.67%
Margin of Safety
-1.70%
Projected Value (5Y)
$132.46 +58.35%
Dividends Paid (5Y)
$12.12
DCF Inputs
Scenario
%
Regression: 4.37% | CAGR (5y): 4.46%
%
Regression: 0.19% | CAGR (5y): -0.16%
%
Regression: 14.47% | CAGR (5y): 12.3%
Capped at 30.00x (Historical 5y: 25.43x)
%