DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.37
Today's Fair Value
$79.86 +5.96%
Margin of Safety
+5.62%
Projected Value (5Y)
$128.61 +70.64%
Dividends Paid (5Y)
$7.60
DCF Inputs
Scenario
%
Regression: 1.99% | CAGR (5y): 3.5%
%
Regression: -8.78% | CAGR (5y): -9.54%
%
Regression: 14.57% | CAGR (5y): 2.42%
Capped at 13.67x (Historical 5y: 1.3x)
%