DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.65
Today's Fair Value
$59.04 -17.6%
Margin of Safety
-21.36%
Projected Value (5Y)
$95.09 +32.71%
Dividends Paid (5Y)
$12.35
DCF Inputs
Scenario
%
Regression: 6.04% | CAGR (5y): 6.73%
%
Regression: 1.51% | CAGR (5y): 0.72%
%
Regression: 5.92% | CAGR (5y): 5.86%
Capped at 18.00x (Historical 5y: 16.76x)
%