DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.53
Today's Fair Value
$87.54 +15.9%
Margin of Safety
+13.72%
Projected Value (5Y)
$140.98 +86.65%
Dividends Paid (5Y)
$21.36
DCF Inputs
Scenario
%
Regression: 17.99% | CAGR (5y): 17.36%
%
Regression: 5.15% | CAGR (5y): 10.38%
%
Regression: 5.66% | CAGR (5y): 3.06%
Capped at 18.00x (Historical 5y: 6.2x)
%