DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.44
Today's Fair Value
$124.76 +19.46%
Margin of Safety
+16.29%
Projected Value (5Y)
$200.92 +92.38%
Dividends Paid (5Y)
$7.23
DCF Inputs
Scenario
%
Regression: 49.71% | CAGR (5y): 28.97%
%
Regression: 1.63% | CAGR (5y): 0.73%
%
Regression: 21.51% | CAGR (5y): 22.42%
Capped at 30.00x (Historical 5y: 10.89x)
%