DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.43
Today's Fair Value
$78.01 -0.54%
Margin of Safety
-0.54%
Projected Value (5Y)
$125.63 +60.18%
Dividends Paid (5Y)
$12.16
DCF Inputs
Scenario
%
Regression: 4.02% | CAGR (5y): 6.24%
%
Regression: -1.63% | CAGR (5y): -1.32%
%
Regression: 5.76% | CAGR (5y): 3.58%
Capped at 30.00x (Historical 5y: 21.82x)
%