DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.59
Today's Fair Value
$76.47 -0.16%
Margin of Safety
-0.16%
Projected Value (5Y)
$123.15 +60.79%
Dividends Paid (5Y)
$7.37
DCF Inputs
Scenario
%
Regression: 12.02% | CAGR (5y): 9.28%
%
Regression: -0.19% | CAGR (5y): -0.33%
%
Regression: 10.68% | CAGR (5y): 9.48%
Capped at 18.00x (Historical 5y: 22.39x)
%