DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$95.48
Today's Fair Value
$136.22 +42.67%
Margin of Safety
+29.91%
Projected Value (5Y)
$219.39 +129.78%
Dividends Paid (5Y)
$2.94
DCF Inputs
Scenario
%
Regression: 7.66% | CAGR (5y): 11.22%
%
Regression: -0.46% | CAGR (5y): -0.76%
%
Regression: 1.97% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.61x)
%