DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.05
Today's Fair Value
$77.03 +13.2%
Margin of Safety
+11.66%
Projected Value (5Y)
$124.05 +82.29%
Dividends Paid (5Y)
$17.26
DCF Inputs
Scenario
%
Regression: 31.91% | CAGR (5y): 15.87%
%
Regression: 21.07% | CAGR (5y): 16.23%
%
Regression: 5.64% | CAGR (5y): 1.55%
Capped at 13.67x (Historical 5y: 1.36x)
%