DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.37
Today's Fair Value
$65.30 +8.17%
Margin of Safety
+7.55%
Projected Value (5Y)
$105.17 +74.21%
Dividends Paid (5Y)
$13.59
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): 6.88%
%
Regression: 1.77% | CAGR (5y): 0.77%
%
Regression: 12.39% | CAGR (5y): 8.5%
Capped at 13.67x (Historical 5y: 8.09x)
%