DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.98
Today's Fair Value
$91.04 +16.75%
Margin of Safety
+14.35%
Projected Value (5Y)
$146.62 +88.02%
Dividends Paid (5Y)
$17.03
DCF Inputs
Scenario
%
Regression: -5.73% | CAGR (5y): 6.4%
%
Regression: 0.18% | CAGR (5y): 0.18%
%
Regression: 37.8% | CAGR (5y): 21.06%
Capped at 30.00x (Historical 5y: 51.72x)
%