DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.50
Today's Fair Value
$120.61 +59.75%
Margin of Safety
+37.40%
Projected Value (5Y)
$194.25 +157.28%
Dividends Paid (5Y)
$10.31
DCF Inputs
Scenario
%
Regression: 1.71% | CAGR (5y): 0%
%
Regression: -3.28% | CAGR (5y): -5.49%
%
Regression: 9.84% | CAGR (5y): 7.75%
Capped at 30.00x (Historical 5y: 20.37x)
%