DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.96
Today's Fair Value
$64.93 -9.77%
Margin of Safety
-10.83%
Projected Value (5Y)
$104.57 +45.32%
Dividends Paid (5Y)
$11.75
DCF Inputs
Scenario
%
Regression: 15.75% | CAGR (5y): 24.33%
%
Regression: 11.59% | CAGR (5y): 13.43%
%
Regression: 3.46% | CAGR (5y): 1.92%
Capped at 13.67x (Historical 5y: 1.23x)
%