DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.33
Today's Fair Value
$60.78 +6.02%
Margin of Safety
+5.68%
Projected Value (5Y)
$97.89 +70.75%
Dividends Paid (5Y)
$8.43
DCF Inputs
Scenario
%
Regression: 12.75% | CAGR (5y): 9.89%
%
Regression: -0.71% | CAGR (5y): -1.08%
%
Regression: 2.63% | CAGR (5y): 10.35%
Capped at 30.00x (Historical 5y: 35.22x)
%