DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.98
Today's Fair Value
$95.61 +24.2%
Margin of Safety
+19.49%
Projected Value (5Y)
$153.98 +100.03%
Dividends Paid (5Y)
$9.29
DCF Inputs
Scenario
%
Regression: 7.4% | CAGR (5y): -0.98%
%
Regression: -3.62% | CAGR (5y): -4.43%
%
Regression: 13.77% | CAGR (5y): 10.24%
Capped at 30.00x (Historical 5y: 19.41x)
%