DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$95.48
Today's Fair Value
$106.49 +11.53%
Margin of Safety
+10.34%
Projected Value (5Y)
$171.51 +79.63%
Dividends Paid (5Y)
$6.97
DCF Inputs
Scenario
%
Regression: 5.82% | CAGR (5y): 4.16%
%
Regression: -0.75% | CAGR (5y): -0.63%
%
Regression: 6.89% | CAGR (5y): 4.11%
Capped at 30.00x (Historical 5y: 26.69x)
%