DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.45
Today's Fair Value
$158.88 +61.38%
Margin of Safety
+38.03%
Projected Value (5Y)
$255.87 +159.9%
Dividends Paid (5Y)
$22.71
DCF Inputs
Scenario
%
Regression: 58.09% | CAGR (5y): 13.17%
%
Regression: 5.3% | CAGR (5y): 1.49%
%
Regression: 0% | CAGR (5y): 33.33%
Capped at 13.67x (Historical 5y: 2.77x)
%