DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.85
Today's Fair Value
$110.54 +70.45%
Margin of Safety
+41.33%
Projected Value (5Y)
$178.02 +174.51%
Dividends Paid (5Y)
$8.05
DCF Inputs
Scenario
%
Regression: 14.89% | CAGR (5y): 4.45%
%
Regression: -3.25% | CAGR (5y): -7.3%
%
Regression: 15.1% | CAGR (5y): 9.86%
Capped at 13.67x (Historical 5y: 1.11x)
%