DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$111.28
Today's Fair Value
$113.55 +2.04%
Margin of Safety
+2.00%
Projected Value (5Y)
$182.88 +64.34%
Dividends Paid (5Y)
$7.59
DCF Inputs
Scenario
%
Regression: 1.26% | CAGR (5y): 10.66%
%
Regression: -1.98% | CAGR (5y): -3.45%
%
Regression: 2.83% | CAGR (5y): 20.64%
Capped at 30.00x (Historical 5y: 24.31x)
%