DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.93
Today's Fair Value
$65.04 +8.53%
Margin of Safety
+7.86%
Projected Value (5Y)
$104.74 +74.77%
Dividends Paid (5Y)
$13.38
DCF Inputs
Scenario
%
Regression: 5.94% | CAGR (5y): 2.58%
%
Regression: 0.14% | CAGR (5y): 0.15%
%
Regression: 12.76% | CAGR (5y): 9.31%
Capped at 13.67x (Historical 5y: 2.45x)
%