DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.86
Today's Fair Value
$72.07 -1.08%
Margin of Safety
-1.10%
Projected Value (5Y)
$116.07 +59.31%
Dividends Paid (5Y)
$10.88
DCF Inputs
Scenario
%
Regression: 2.7% | CAGR (5y): 9.18%
%
Regression: 0.64% | CAGR (5y): 0.53%
%
Regression: 4.64% | CAGR (5y): 5.21%
Capped at 18.00x (Historical 5y: 19.75x)
%