DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.00
Today's Fair Value
$114.37 +61.08%
Margin of Safety
+37.92%
Projected Value (5Y)
$184.19 +159.42%
Dividends Paid (5Y)
$43.58
DCF Inputs
Scenario
%
Regression: -0.62% | CAGR (5y): 1.14%
%
Regression: -8.36% | CAGR (5y): -11.75%
%
Regression: 10.4% | CAGR (5y): 24.83%
Capped at 13.67x (Historical 5y: 7.38x)
%