DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$90.18
Today's Fair Value
$96.30 +6.79%
Margin of Safety
+6.36%
Projected Value (5Y)
$155.10 +71.99%
Dividends Paid (5Y)
$2.24
DCF Inputs
Scenario
%
Regression: 8.41% | CAGR (5y): 5.96%
%
Regression: 0.96% | CAGR (5y): 1.34%
%
Regression: 1.59% | CAGR (5y): -0.32%
Capped at 30.00x (Historical 5y: 9.76x)
%