DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.30
Today's Fair Value
$77.79 +15.59%
Margin of Safety
+13.49%
Projected Value (5Y)
$125.28 +86.15%
Dividends Paid (5Y)
$17.62
DCF Inputs
Scenario
%
Regression: 31.36% | CAGR (5y): 15.74%
%
Regression: 21.07% | CAGR (5y): 16.23%
%
Regression: 5.6% | CAGR (5y): 2.8%
Capped at 13.67x (Historical 5y: 1.35x)
%