DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.44
Today's Fair Value
$75.79 +12.38%
Margin of Safety
+11.02%
Projected Value (5Y)
$122.06 +80.99%
Dividends Paid (5Y)
$7.51
DCF Inputs
Scenario
%
Regression: 12.02% | CAGR (5y): 9.28%
%
Regression: -0.19% | CAGR (5y): -0.33%
%
Regression: 10.73% | CAGR (5y): 9.49%
Capped at 18.00x (Historical 5y: 21.94x)
%