DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.92
Today's Fair Value
$71.01 +9.38%
Margin of Safety
+8.58%
Projected Value (5Y)
$114.37 +76.17%
Dividends Paid (5Y)
$12.51
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 0.85%
%
Regression: -2.06% | CAGR (5y): -2.07%
%
Regression: 8.59% | CAGR (5y): 9.3%
Capped at 30.00x (Historical 5y: 26.62x)
%