DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.86
Today's Fair Value
$135.74 +23.56%
Margin of Safety
+19.07%
Projected Value (5Y)
$218.61 +98.99%
Dividends Paid (5Y)
$15.41
DCF Inputs
Scenario
%
Regression: 13.45% | CAGR (5y): 5.38%
%
Regression: 1.28% | CAGR (5y): -0.44%
%
Regression: 9.8% | CAGR (5y): 6.96%
Capped at 30.00x (Historical 5y: 33.63x)
%