DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.86
Today's Fair Value
$74.08 +7.58%
Margin of Safety
+7.05%
Projected Value (5Y)
$119.31 +73.26%
Dividends Paid (5Y)
$23.06
DCF Inputs
Scenario
%
Regression: 8.89% | CAGR (5y): 17.38%
%
Regression: 2.57% | CAGR (5y): 3.65%
%
Regression: 60.95% | CAGR (5y): 26.04%
Capped at 30.00x (Historical 5y: 45.13x)
%