DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.47
Today's Fair Value
$75.64 +13.8%
Margin of Safety
+12.12%
Projected Value (5Y)
$121.82 +83.27%
Dividends Paid (5Y)
$11.02
DCF Inputs
Scenario
%
Regression: 18.28% | CAGR (5y): 6.75%
%
Regression: 1.54% | CAGR (5y): -1.22%
%
Regression: 27.39% | CAGR (5y): 15.21%
Capped at 13.67x (Historical 5y: 1.07x)
%