DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.67
Today's Fair Value
$63.21 -15.35%
Margin of Safety
-18.13%
Projected Value (5Y)
$101.80 +36.33%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 0.7% | CAGR (5y): 11.31%
%
Regression: -0.05% | CAGR (5y): -0.01%
%
Regression: 3.05% | CAGR (5y): 7.47%
Capped at 18.00x (Historical 5y: 15.6x)
%