DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.55
Today's Fair Value
$100.78 +6.59%
Margin of Safety
+6.18%
Projected Value (5Y)
$162.30 +71.66%
Dividends Paid (5Y)
$10.71
DCF Inputs
Scenario
%
Regression: 20.1% | CAGR (5y): -7.81%
%
Regression: -0.85% | CAGR (5y): -2.91%
%
Regression: 10.06% | CAGR (5y): 11.96%
Capped at 30.00x (Historical 5y: 17.7x)
%