DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.67
Today's Fair Value
$93.73 +8.15%
Margin of Safety
+7.53%
Projected Value (5Y)
$150.96 +74.18%
Dividends Paid (5Y)
$15.09
DCF Inputs
Scenario
%
Regression: 2.16% | CAGR (5y): -0.49%
%
Regression: 1.31% | CAGR (5y): 0.38%
%
Regression: 5.5% | CAGR (5y): 0.58%
Capped at 30.00x (Historical 5y: 16.41x)
%