DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.48
Today's Fair Value
$90.31 +28.14%
Margin of Safety
+21.96%
Projected Value (5Y)
$145.44 +106.36%
Dividends Paid (5Y)
$9.69
DCF Inputs
Scenario
%
Regression: -1.48% | CAGR (5y): -3.21%
%
Regression: -10.91% | CAGR (5y): -10.53%
%
Regression: 11.27% | CAGR (5y): 11.47%
Capped at 13.67x (Historical 5y: 0.7x)
%