DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.57
Today's Fair Value
$60.94 -21.44%
Margin of Safety
-27.29%
Projected Value (5Y)
$98.15 +26.53%
Dividends Paid (5Y)
$10.28
DCF Inputs
Scenario
%
Regression: 17.05% | CAGR (5y): 23.98%
%
Regression: 7.9% | CAGR (5y): 12.23%
%
Regression: 10.54% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.01x)
%