DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.93
Today's Fair Value
$67.89 +2.97%
Margin of Safety
+2.89%
Projected Value (5Y)
$109.34 +65.84%
Dividends Paid (5Y)
$13.70
DCF Inputs
Scenario
%
Regression: 4.82% | CAGR (5y): 0%
%
Regression: 0.54% | CAGR (5y): -0.07%
%
Regression: 8.58% | CAGR (5y): 29.59%
Capped at 30.00x (Historical 5y: 16.24x)
%