DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$102.51
Today's Fair Value
$131.58 +28.36%
Margin of Safety
+22.09%
Projected Value (5Y)
$211.91 +106.72%
Dividends Paid (5Y)
$28.05
DCF Inputs
Scenario
%
Regression: 21.01% | CAGR (5y): 9.84%
%
Regression: 0.14% | CAGR (5y): -0.32%
%
Regression: 9.66% | CAGR (5y): 6.87%
Capped at 30.00x (Historical 5y: 7.68x)
%