DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.45
Today's Fair Value
$101.50 +18.78%
Margin of Safety
+15.81%
Projected Value (5Y)
$163.46 +91.29%
Dividends Paid (5Y)
$6.89
DCF Inputs
Scenario
%
Regression: 7.4% | CAGR (5y): 29.16%
%
Regression: -2.08% | CAGR (5y): -2.94%
%
Regression: 0.12% | CAGR (5y): 11.92%
Capped at 18.00x (Historical 5y: 19.57x)
%