DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.39
Today's Fair Value
$57.14 -33.86%
Margin of Safety
-51.19%
Projected Value (5Y)
$92.03 +6.53%
Dividends Paid (5Y)
$13.37
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.15%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 1.85% | CAGR (5y): 29.91%
Capped at 13.67x (Historical 5y: 1.1x)
%