DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.53
Today's Fair Value
$69.29 -3.13%
Margin of Safety
-3.23%
Projected Value (5Y)
$111.60 +56.02%
Dividends Paid (5Y)
$6.65
DCF Inputs
Scenario
%
Regression: 7.94% | CAGR (5y): 6.67%
%
Regression: 0.07% | CAGR (5y): -0.46%
%
Regression: 14.02% | CAGR (5y): 9.32%
Capped at 30.00x (Historical 5y: 21.22x)
%