DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.83
Today's Fair Value
$76.83 -2.54%
Margin of Safety
-2.60%
Projected Value (5Y)
$123.73 +56.96%
Dividends Paid (5Y)
$7.37
DCF Inputs
Scenario
%
Regression: 15.2% | CAGR (5y): 12.82%
%
Regression: 3.4% | CAGR (5y): 5.32%
%
Regression: 7.51% | CAGR (5y): 3.43%
Capped at 13.67x (Historical 5y: 2.01x)
%