DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.21
Today's Fair Value
$80.31 +23.16%
Margin of Safety
+18.80%
Projected Value (5Y)
$129.34 +98.34%
Dividends Paid (5Y)
$5.22
DCF Inputs
Scenario
%
Regression: 11.48% | CAGR (5y): 6.58%
%
Regression: -4.72% | CAGR (5y): -3.56%
%
Regression: 24.41% | CAGR (5y): 11.63%
Capped at 30.00x (Historical 5y: 5.83x)
%