DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.76
Today's Fair Value
$176.94 +88.72%
Margin of Safety
+47.01%
Projected Value (5Y)
$284.96 +203.92%
Dividends Paid (5Y)
$20.62
DCF Inputs
Scenario
%
Regression: 17.76% | CAGR (5y): 9.36%
%
Regression: -0.1% | CAGR (5y): -0.17%
%
Regression: 9.59% | CAGR (5y): 16.35%
Capped at 30.00x (Historical 5y: 22.76x)
%