DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.00
Today's Fair Value
$70.06 +7.78%
Margin of Safety
+7.22%
Projected Value (5Y)
$112.84 +73.6%
Dividends Paid (5Y)
$3.12
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): -7.82%
%
Regression: -3.63% | CAGR (5y): -5.9%
%
Regression: 3.38% | CAGR (5y): 3.93%
Capped at 30.00x (Historical 5y: 12.39x)
%