DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.00
Today's Fair Value
$94.73 +41.39%
Margin of Safety
+29.27%
Projected Value (5Y)
$152.57 +127.72%
Dividends Paid (5Y)
$6.49
DCF Inputs
Scenario
%
Regression: 9.96% | CAGR (5y): 0%
%
Regression: -0.59% | CAGR (5y): -1.79%
%
Regression: 5.21% | CAGR (5y): 6.96%
Capped at 18.00x (Historical 5y: 16.41x)
%