DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.57
Today's Fair Value
$78.78 +16.59%
Margin of Safety
+14.23%
Projected Value (5Y)
$126.87 +87.76%
Dividends Paid (5Y)
$7.34
DCF Inputs
Scenario
%
Regression: 16.48% | CAGR (5y): -2.6%
%
Regression: -2.44% | CAGR (5y): -3.89%
%
Regression: 7.83% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 14.25x)
%