DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.28
Today's Fair Value
$62.49 -1.25%
Margin of Safety
-1.26%
Projected Value (5Y)
$100.64 +59.04%
Dividends Paid (5Y)
$13.75
DCF Inputs
Scenario
%
Regression: -0.7% | CAGR (5y): 16.51%
%
Regression: 3.91% | CAGR (5y): 0.58%
%
Regression: 1.21% | CAGR (5y): 1.16%
Capped at 18.00x (Historical 5y: 13.78x)
%