DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.70
Today's Fair Value
$124.14 +17.45%
Margin of Safety
+14.85%
Projected Value (5Y)
$199.93 +89.15%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: -0.23% | CAGR (5y): 24.47%
%
Regression: -0.18% | CAGR (5y): -2.13%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 22.77x)
%