DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.05
Today's Fair Value
$71.66 +0.86%
Margin of Safety
+0.85%
Projected Value (5Y)
$115.41 +62.43%
Dividends Paid (5Y)
$7.76
DCF Inputs
Scenario
%
Regression: 11.6% | CAGR (5y): 3.98%
%
Regression: -0.81% | CAGR (5y): -2.8%
%
Regression: 15.2% | CAGR (5y): 7.95%
Capped at 30.00x (Historical 5y: 18.67x)
%