DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.50
Today's Fair Value
$72.41 +4.19%
Margin of Safety
+4.02%
Projected Value (5Y)
$116.61 +67.78%
Dividends Paid (5Y)
$14.95
DCF Inputs
Scenario
%
Regression: 3.28% | CAGR (5y): 5.59%
%
Regression: -0.19% | CAGR (5y): -0.24%
%
Regression: 4.7% | CAGR (5y): 5.5%
Capped at 18.00x (Historical 5y: 13.97x)
%