DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.27
Today's Fair Value
$75.03 +13.22%
Margin of Safety
+11.68%
Projected Value (5Y)
$120.84 +82.34%
Dividends Paid (5Y)
$6.02
DCF Inputs
Scenario
%
Regression: 2.39% | CAGR (5y): 13.19%
%
Regression: -1.18% | CAGR (5y): -0.23%
%
Regression: 2.71% | CAGR (5y): 6.19%
Capped at 18.00x (Historical 5y: 16.75x)
%