DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.47
Today's Fair Value
$73.33 +1.19%
Margin of Safety
+1.17%
Projected Value (5Y)
$118.10 +62.96%
Dividends Paid (5Y)
$9.55
DCF Inputs
Scenario
%
Regression: 5.87% | CAGR (5y): 5.65%
%
Regression: -1.27% | CAGR (5y): -1.6%
%
Regression: 6.29% | CAGR (5y): 5.81%
Capped at 18.00x (Historical 5y: 2.17x)
%