DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.24
Today's Fair Value
$94.24 +8.02%
Margin of Safety
+7.43%
Projected Value (5Y)
$151.77 +73.97%
Dividends Paid (5Y)
$11.45
DCF Inputs
Scenario
%
Regression: 3.31% | CAGR (5y): 1.89%
%
Regression: -1.11% | CAGR (5y): -1.15%
%
Regression: 3.69% | CAGR (5y): 3.36%
Capped at 30.00x (Historical 5y: 24.21x)
%