DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.38
Today's Fair Value
$81.78 +1.74%
Margin of Safety
+1.71%
Projected Value (5Y)
$131.70 +63.85%
Dividends Paid (5Y)
$6.05
DCF Inputs
Scenario
%
Regression: 3.11% | CAGR (5y): 12.68%
%
Regression: 1.53% | CAGR (5y): -0.14%
%
Regression: -11.75% | CAGR (5y): 14.44%
Capped at 30.00x (Historical 5y: 13.35x)
%