DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.97
Today's Fair Value
$99.09 -10.71%
Margin of Safety
-11.99%
Projected Value (5Y)
$159.59 +43.81%
Dividends Paid (5Y)
$12.20
DCF Inputs
Scenario
%
Regression: -9.1% | CAGR (5y): 23.26%
%
Regression: 1.52% | CAGR (5y): 0.03%
%
Regression: 1.53% | CAGR (5y): 41.42%
Capped at 30.00x (Historical 5y: 29.05x)
%