DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.23
Today's Fair Value
$99.20 +3.09%
Margin of Safety
+2.99%
Projected Value (5Y)
$159.77 +66.03%
Dividends Paid (5Y)
$10.25
DCF Inputs
Scenario
%
Regression: 7.35% | CAGR (5y): 9.74%
%
Regression: -0.05% | CAGR (5y): -0.04%
%
Regression: 4.93% | CAGR (5y): 4.84%
Capped at 30.00x (Historical 5y: 0.66x)
%