DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.19
Today's Fair Value
$56.86 -12.78%
Margin of Safety
-14.65%
Projected Value (5Y)
$91.58 +40.48%
Dividends Paid (5Y)
$12.18
DCF Inputs
Scenario
%
Regression: 6.04% | CAGR (5y): 6.73%
%
Regression: 1.51% | CAGR (5y): 0.72%
%
Regression: 6% | CAGR (5y): 5.86%
Capped at 18.00x (Historical 5y: 16.74x)
%