DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.55
Today's Fair Value
$70.09 +2.25%
Margin of Safety
+2.20%
Projected Value (5Y)
$112.88 +64.67%
Dividends Paid (5Y)
$17.98
DCF Inputs
Scenario
%
Regression: 5.17% | CAGR (5y): 8.48%
%
Regression: 1.61% | CAGR (5y): 1.78%
%
Regression: 6.41% | CAGR (5y): 5.54%
Capped at 18.00x (Historical 5y: 8.98x)
%