DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.29
Today's Fair Value
$103.57 +28.99%
Margin of Safety
+22.48%
Projected Value (5Y)
$166.80 +107.75%
Dividends Paid (5Y)
$34.38
DCF Inputs
Scenario
%
Regression: 1.68% | CAGR (5y): -5.79%
%
Regression: -0.57% | CAGR (5y): -0.71%
%
Regression: 10.53% | CAGR (5y): 9.93%
Capped at 30.00x (Historical 5y: 26.03x)
%