DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.01
Today's Fair Value
$70.59 +6.94%
Margin of Safety
+6.49%
Projected Value (5Y)
$113.69 +72.23%
Dividends Paid (5Y)
$8.77
DCF Inputs
Scenario
%
Regression: 5.77% | CAGR (5y): 8.1%
%
Regression: -0.86% | CAGR (5y): -0.5%
%
Regression: 10.38% | CAGR (5y): 4.89%
Capped at 13.67x (Historical 5y: 1.35x)
%