DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.06
Today's Fair Value
$55.66 +1.09%
Margin of Safety
+1.08%
Projected Value (5Y)
$89.64 +62.8%
Dividends Paid (5Y)
$6.05
DCF Inputs
Scenario
%
Regression: 3.69% | CAGR (5y): 3.84%
%
Regression: -1.31% | CAGR (5y): -0.56%
%
Regression: 3% | CAGR (5y): 4.77%
Capped at 13.67x (Historical 5y: 2.28x)
%