DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$134.44
Today's Fair Value
$171.95 +27.9%
Margin of Safety
+21.81%
Projected Value (5Y)
$276.93 +105.99%
Dividends Paid (5Y)
$4.79
DCF Inputs
Scenario
%
Regression: 10% | CAGR (5y): 40.98%
%
Regression: 0.8% | CAGR (5y): 3.01%
%
Regression: 1.56% | CAGR (5y): 5.29%
Capped at 18.00x (Historical 5y: 10.84x)
%