DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.39
Today's Fair Value
$134.65 +42.65%
Margin of Safety
+29.90%
Projected Value (5Y)
$216.86 +129.75%
Dividends Paid (5Y)
$14.41
DCF Inputs
Scenario
%
Regression: 2.77% | CAGR (5y): 11.62%
%
Regression: -0.2% | CAGR (5y): -0.65%
%
Regression: 7.5% | CAGR (5y): 13.73%
Capped at 30.00x (Historical 5y: 16.79x)
%