DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.41
Today's Fair Value
$61.41 -15.19%
Margin of Safety
-17.91%
Projected Value (5Y)
$98.90 +36.58%
Dividends Paid (5Y)
$16.63
DCF Inputs
Scenario
%
Regression: 1.78% | CAGR (5y): 12.5%
%
Regression: -0.52% | CAGR (5y): -0.47%
%
Regression: 17.7% | CAGR (5y): 4.02%
Capped at 30.00x (Historical 5y: 16.7x)
%