DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.64
Today's Fair Value
$107.64 +33.48%
Margin of Safety
+25.08%
Projected Value (5Y)
$173.36 +114.98%
Dividends Paid (5Y)
$8.98
DCF Inputs
Scenario
%
Regression: 5.72% | CAGR (5y): 0.64%
%
Regression: -5.12% | CAGR (5y): -4.47%
%
Regression: 13.9% | CAGR (5y): 15.8%
Capped at 30.00x (Historical 5y: 16x)
%