DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.56
Today's Fair Value
$65.89 -1.01%
Margin of Safety
-1.02%
Projected Value (5Y)
$106.12 +59.44%
Dividends Paid (5Y)
$2.50
DCF Inputs
Scenario
%
Regression: 31.87% | CAGR (5y): 11.78%
%
Regression: 1.97% | CAGR (5y): 0.65%
%
Regression: 7.3% | CAGR (5y): 9.07%
Capped at 30.00x (Historical 5y: 42.77x)
%