DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.41
Today's Fair Value
$96.37 +16.94%
Margin of Safety
+14.49%
Projected Value (5Y)
$155.21 +88.34%
Dividends Paid (5Y)
$4.23
DCF Inputs
Scenario
%
Regression: 15.82% | CAGR (5y): 28.58%
%
Regression: 0% | CAGR (5y): 0.76%
%
Regression: 18.81% | CAGR (5y): 28.09%
Capped at 30.00x (Historical 5y: 37.4x)
%