DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.03
Today's Fair Value
$64.01 +8.44%
Margin of Safety
+7.78%
Projected Value (5Y)
$103.09 +74.64%
Dividends Paid (5Y)
$13.67
DCF Inputs
Scenario
%
Regression: 5.83% | CAGR (5y): 6.64%
%
Regression: 1.77% | CAGR (5y): 0.77%
%
Regression: 12.22% | CAGR (5y): 8.4%
Capped at 13.67x (Historical 5y: 8x)
%