DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.96
Today's Fair Value
$101.45 +25.31%
Margin of Safety
+20.20%
Projected Value (5Y)
$163.39 +101.82%
Dividends Paid (5Y)
$6.82
DCF Inputs
Scenario
%
Regression: 7.4% | CAGR (5y): 29.16%
%
Regression: -2.08% | CAGR (5y): -2.94%
%
Regression: 4.37% | CAGR (5y): 6.91%
Capped at 18.00x (Historical 5y: 19.71x)
%