DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.97
Today's Fair Value
$177.35 +45.4%
Margin of Safety
+31.23%
Projected Value (5Y)
$285.63 +134.18%
Dividends Paid (5Y)
$24.44
DCF Inputs
Scenario
%
Regression: 8.36% | CAGR (5y): 7.02%
%
Regression: -1.05% | CAGR (5y): -2.55%
%
Regression: 6.19% | CAGR (5y): 22.92%
Capped at 30.00x (Historical 5y: 17.13x)
%