DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.84
Today's Fair Value
$117.76 +49.37%
Margin of Safety
+33.05%
Projected Value (5Y)
$189.65 +140.55%
Dividends Paid (5Y)
$18.60
DCF Inputs
Scenario
%
Regression: 15.92% | CAGR (5y): 19.18%
%
Regression: -0.25% | CAGR (5y): -0.33%
%
Regression: 17.47% | CAGR (5y): 37.08%
Capped at 18.00x (Historical 5y: 9.83x)
%