DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.56
Today's Fair Value
$124.22 +54.2%
Margin of Safety
+35.15%
Projected Value (5Y)
$200.05 +148.32%
Dividends Paid (5Y)
$3.18
DCF Inputs
Scenario
%
Regression: 6.22% | CAGR (5y): 1.92%
%
Regression: -3.7% | CAGR (5y): -3.26%
%
Regression: 0% | CAGR (5y): 10.98%
Capped at 30.00x (Historical 5y: 17.16x)
%