DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.11
Today's Fair Value
$73.19 -5.08%
Margin of Safety
-5.36%
Projected Value (5Y)
$117.88 +52.87%
Dividends Paid (5Y)
$15.69
DCF Inputs
Scenario
%
Regression: 5.91% | CAGR (5y): 10.1%
%
Regression: 1.21% | CAGR (5y): 1.19%
%
Regression: 11.02% | CAGR (5y): 10.15%
Capped at 18.00x (Historical 5y: 20.16x)
%