DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.49
Today's Fair Value
$89.77 +12.93%
Margin of Safety
+11.45%
Projected Value (5Y)
$144.57 +81.87%
Dividends Paid (5Y)
$13.27
DCF Inputs
Scenario
%
Regression: 2.17% | CAGR (5y): 5.41%
%
Regression: -1.21% | CAGR (5y): -1.96%
%
Regression: 23.53% | CAGR (5y): 14.34%
Capped at 18.00x (Historical 5y: 16.82x)
%