DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.10
Today's Fair Value
$70.05 +24.87%
Margin of Safety
+19.91%
Projected Value (5Y)
$112.82 +101.11%
Dividends Paid (5Y)
$5.94
DCF Inputs
Scenario
%
Regression: 15.8% | CAGR (5y): 10.79%
%
Regression: 0.09% | CAGR (5y): -0.52%
%
Regression: 23.09% | CAGR (5y): 26.97%
Capped at 30.00x (Historical 5y: 24.68x)
%