DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.44
Today's Fair Value
$165.94 +40.1%
Margin of Safety
+28.62%
Projected Value (5Y)
$267.24 +125.63%
Dividends Paid (5Y)
$22.58
DCF Inputs
Scenario
%
Regression: -9.34% | CAGR (5y): 20.11%
%
Regression: -3.21% | CAGR (5y): -2.37%
%
Regression: 13.32% | CAGR (5y): 19.76%
Capped at 30.00x (Historical 5y: 12.2x)
%