DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$138.00
Today's Fair Value
$179.27 +29.91%
Margin of Safety
+23.02%
Projected Value (5Y)
$288.72 +109.22%
Dividends Paid (5Y)
$17.81
DCF Inputs
Scenario
%
Regression: 13.13% | CAGR (5y): 10.95%
%
Regression: 0.87% | CAGR (5y): -0.07%
%
Regression: 15.54% | CAGR (5y): 11.33%
Capped at 13.67x (Historical 5y: 4.44x)
%