DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.28
Today's Fair Value
$73.67 -0.82%
Margin of Safety
-0.83%
Projected Value (5Y)
$118.65 +59.73%
Dividends Paid (5Y)
$16.07
DCF Inputs
Scenario
%
Regression: 5.13% | CAGR (5y): 8.55%
%
Regression: 1.05% | CAGR (5y): 2.54%
%
Regression: 10.62% | CAGR (5y): 3.52%
Capped at 18.00x (Historical 5y: 11.05x)
%