DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.44
Today's Fair Value
$82.35 +10.63%
Margin of Safety
+9.61%
Projected Value (5Y)
$132.62 +78.16%
Dividends Paid (5Y)
$10.68
DCF Inputs
Scenario
%
Regression: 5.55% | CAGR (5y): 17.17%
%
Regression: -1.6% | CAGR (5y): -0.86%
%
Regression: 6.67% | CAGR (5y): 5.62%
Capped at 30.00x (Historical 5y: 12.62x)
%