DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.27
Today's Fair Value
$142.67 +56.32%
Margin of Safety
+36.03%
Projected Value (5Y)
$229.77 +151.75%
Dividends Paid (5Y)
$55.51
DCF Inputs
Scenario
%
Regression: 12.01% | CAGR (5y): -8.27%
%
Regression: -0.33% | CAGR (5y): -0.38%
%
Regression: 15.11% | CAGR (5y): 19.87%
Capped at 30.00x (Historical 5y: 15.16x)
%