DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.15
Today's Fair Value
$74.55 +23.94%
Margin of Safety
+19.32%
Projected Value (5Y)
$120.07 +99.62%
Dividends Paid (5Y)
$15.96
DCF Inputs
Scenario
%
Regression: 12.45% | CAGR (5y): 0.65%
%
Regression: 2.42% | CAGR (5y): 2.31%
%
Regression: -1.14% | CAGR (5y): -4.1%
Capped at 13.67x (Historical 5y: 0.67x)
%