DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.62
Today's Fair Value
$78.22 +10.76%
Margin of Safety
+9.72%
Projected Value (5Y)
$125.97 +78.38%
Dividends Paid (5Y)
$11.98
DCF Inputs
Scenario
%
Regression: 10.63% | CAGR (5y): -0.83%
%
Regression: -0.2% | CAGR (5y): -0.74%
%
Regression: 6.73% | CAGR (5y): 17.54%
Capped at 30.00x (Historical 5y: n/a)
%