DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.39
Today's Fair Value
$81.38 -12.86%
Margin of Safety
-14.76%
Projected Value (5Y)
$131.06 +40.34%
Dividends Paid (5Y)
$10.16
DCF Inputs
Scenario
%
Regression: 5.85% | CAGR (5y): 2.86%
%
Regression: -1.03% | CAGR (5y): -1.69%
%
Regression: 14.51% | CAGR (5y): 8.36%
Capped at 18.00x (Historical 5y: 18.92x)
%