DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.02
Today's Fair Value
$75.68 +12.92%
Margin of Safety
+11.44%
Projected Value (5Y)
$121.88 +81.86%
Dividends Paid (5Y)
$11.08
DCF Inputs
Scenario
%
Regression: 18.28% | CAGR (5y): 6.75%
%
Regression: 1.54% | CAGR (5y): -1.22%
%
Regression: 27.94% | CAGR (5y): 15.21%
Capped at 13.67x (Historical 5y: 1.07x)
%