DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.87
Today's Fair Value
$60.69 -1.91%
Margin of Safety
-1.94%
Projected Value (5Y)
$97.74 +57.98%
Dividends Paid (5Y)
$13.44
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): 1.39%
%
Regression: 0.14% | CAGR (5y): 0.15%
%
Regression: 12.7% | CAGR (5y): 8.87%
Capped at 13.67x (Historical 5y: 2.45x)
%