DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.57
Today's Fair Value
$138.61 +16.9%
Margin of Safety
+14.46%
Projected Value (5Y)
$223.24 +88.28%
Dividends Paid (5Y)
$13.78
DCF Inputs
Scenario
%
Regression: 10.47% | CAGR (5y): 14.33%
%
Regression: -3.36% | CAGR (5y): -5.49%
%
Regression: 11.12% | CAGR (5y): 11.84%
Capped at 30.00x (Historical 5y: 7.93x)
%