DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.96
Today's Fair Value
$86.72 +4.53%
Margin of Safety
+4.34%
Projected Value (5Y)
$139.66 +68.35%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 9.29%
%
Regression: -1.37% | CAGR (5y): -1.66%
%
Regression: 8.2% | CAGR (5y): 7.59%
Capped at 18.00x (Historical 5y: 16.34x)
%