DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$138.32
Today's Fair Value
$143.93 +4.06%
Margin of Safety
+3.90%
Projected Value (5Y)
$231.80 +67.58%
Dividends Paid (5Y)
$18.70
DCF Inputs
Scenario
%
Regression: 12.43% | CAGR (5y): 40.71%
%
Regression: -5.47% | CAGR (5y): -7.27%
%
Regression: 13.21% | CAGR (5y): 25.26%
Capped at 18.00x (Historical 5y: 6.27x)
%