DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.20
Today's Fair Value
$61.48 +9.4%
Margin of Safety
+8.59%
Projected Value (5Y)
$99.02 +76.19%
Dividends Paid (5Y)
$42.89
DCF Inputs
Scenario
%
Regression: 7.06% | CAGR (5y): 4.51%
%
Regression: 0.41% | CAGR (5y): 0.38%
%
Regression: 18.77% | CAGR (5y): 43.89%
Capped at 13.67x (Historical 5y: 9.32x)
%