DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.71
Today's Fair Value
$197.43 +108.46%
Margin of Safety
+52.03%
Projected Value (5Y)
$317.96 +235.72%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: 5.81% | CAGR (5y): 0%
%
Regression: -3.61% | CAGR (5y): -2.05%
%
Regression: 10.63% | CAGR (5y): 7.19%
Capped at 30.00x (Historical 5y: 28.32x)
%