DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.07
Today's Fair Value
$86.56 +0.57%
Margin of Safety
+0.57%
Projected Value (5Y)
$139.41 +61.97%
Dividends Paid (5Y)
$7.49
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 9.29%
%
Regression: -1.37% | CAGR (5y): -1.66%
%
Regression: 8.15% | CAGR (5y): 7.59%
Capped at 18.00x (Historical 5y: 16.31x)
%