DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.17
Today's Fair Value
$61.13 +1.6%
Margin of Safety
+1.57%
Projected Value (5Y)
$98.45 +63.62%
Dividends Paid (5Y)
$12.42
DCF Inputs
Scenario
%
Regression: 7.19% | CAGR (5y): 0.85%
%
Regression: -2.06% | CAGR (5y): -2.07%
%
Regression: 8.45% | CAGR (5y): 9.68%
Capped at 30.00x (Historical 5y: 26.66x)
%