DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.75
Today's Fair Value
$68.26 -7.44%
Margin of Safety
-8.04%
Projected Value (5Y)
$109.93 +49.06%
Dividends Paid (5Y)
$4.36
DCF Inputs
Scenario
%
Regression: 10.35% | CAGR (5y): 21.67%
%
Regression: 0.05% | CAGR (5y): 0.15%
%
Regression: 7.15% | CAGR (5y): 4.16%
Capped at 18.00x (Historical 5y: 12.81x)
%