DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.28
Today's Fair Value
$73.82 +14.84%
Margin of Safety
+12.92%
Projected Value (5Y)
$118.89 +84.96%
Dividends Paid (5Y)
$9.81
DCF Inputs
Scenario
%
Regression: 13.4% | CAGR (5y): -5.79%
%
Regression: -4.01% | CAGR (5y): -6.73%
%
Regression: 23.83% | CAGR (5y): 23.83%
Capped at 18.00x (Historical 5y: 11.95x)
%