DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.34
Today's Fair Value
$65.85 -3.64%
Margin of Safety
-3.78%
Projected Value (5Y)
$106.05 +55.18%
Dividends Paid (5Y)
$2.42
DCF Inputs
Scenario
%
Regression: 31.87% | CAGR (5y): 11.78%
%
Regression: 1.97% | CAGR (5y): 0.65%
%
Regression: 4.94% | CAGR (5y): 8.88%
Capped at 30.00x (Historical 5y: 42.68x)
%