DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.25
Today's Fair Value
$108.25 +45.79%
Margin of Safety
+31.41%
Projected Value (5Y)
$174.34 +134.8%
Dividends Paid (5Y)
$13.92
DCF Inputs
Scenario
%
Regression: 3.9% | CAGR (5y): 25.78%
%
Regression: -0.06% | CAGR (5y): -0.61%
%
Regression: 17.26% | CAGR (5y): 5.79%
Capped at 30.00x (Historical 5y: 10.5x)
%