DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.67
Today's Fair Value
$182.96 +62.39%
Margin of Safety
+38.42%
Projected Value (5Y)
$294.66 +161.52%
Dividends Paid (5Y)
$3.91
DCF Inputs
Scenario
%
Regression: 15.54% | CAGR (5y): 20.99%
%
Regression: -0.06% | CAGR (5y): -0.06%
%
Regression: 12.82% | CAGR (5y): 11.01%
Capped at 18.00x (Historical 5y: 19.6x)
%