DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.23
Today's Fair Value
$90.96 +39.45%
Margin of Safety
+28.29%
Projected Value (5Y)
$146.50 +124.59%
Dividends Paid (5Y)
$37.63
DCF Inputs
Scenario
%
Regression: 7.76% | CAGR (5y): 6.29%
%
Regression: 0.49% | CAGR (5y): 0.32%
%
Regression: 5.43% | CAGR (5y): 36.43%
Capped at 13.67x (Historical 5y: 4.32x)
%