DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.03
Today's Fair Value
$74.29 +3.14%
Margin of Safety
+3.04%
Projected Value (5Y)
$119.64 +66.1%
Dividends Paid (5Y)
$6.43
DCF Inputs
Scenario
%
Regression: 16.23% | CAGR (5y): 15.81%
%
Regression: 4.32% | CAGR (5y): 4.3%
%
Regression: 10.71% | CAGR (5y): 8.77%
Capped at 13.67x (Historical 5y: 1.24x)
%