DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.70
Today's Fair Value
$75.06 +12.53%
Margin of Safety
+11.14%
Projected Value (5Y)
$120.89 +81.24%
Dividends Paid (5Y)
$22.04
DCF Inputs
Scenario
%
Regression: 13.1% | CAGR (5y): 2.12%
%
Regression: 0.02% | CAGR (5y): 0.04%
%
Regression: 4.7% | CAGR (5y): 29.19%
Capped at 30.00x (Historical 5y: 43.46x)
%