DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.39
Today's Fair Value
$162.12 +89.86%
Margin of Safety
+47.33%
Projected Value (5Y)
$261.09 +205.76%
Dividends Paid (5Y)
$19.81
DCF Inputs
Scenario
%
Regression: 3.23% | CAGR (5y): 19.08%
%
Regression: 0.42% | CAGR (5y): 0.54%
%
Regression: 12.07% | CAGR (5y): 5.78%
Capped at 30.00x (Historical 5y: 29.77x)
%