DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.88
Today's Fair Value
$56.64 -27.27%
Margin of Safety
-37.50%
Projected Value (5Y)
$91.22 +17.13%
Dividends Paid (5Y)
$20.86
DCF Inputs
Scenario
%
Regression: 18.86% | CAGR (5y): 4.75%
%
Regression: 0.21% | CAGR (5y): -2.43%
%
Regression: 4.49% | CAGR (5y): 0.14%
Capped at 30.00x (Historical 5y: 8.08x)
%