DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.25
Today's Fair Value
$122.33 +79.24%
Margin of Safety
+44.21%
Projected Value (5Y)
$197.01 +188.66%
Dividends Paid (5Y)
$34.38
DCF Inputs
Scenario
%
Regression: 1.93% | CAGR (5y): 6.39%
%
Regression: -0.57% | CAGR (5y): -0.93%
%
Regression: 10.53% | CAGR (5y): 9.93%
Capped at 30.00x (Historical 5y: 27.18x)
%