DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.11
Today's Fair Value
$63.82 -1.98%
Margin of Safety
-2.02%
Projected Value (5Y)
$102.78 +57.86%
Dividends Paid (5Y)
$8.20
DCF Inputs
Scenario
%
Regression: 1.93% | CAGR (5y): -1.99%
%
Regression: -2.52% | CAGR (5y): -2.28%
%
Regression: 12.79% | CAGR (5y): 6.7%
Capped at 30.00x (Historical 5y: 17.56x)
%