DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.28
Today's Fair Value
$149.21 +26.15%
Margin of Safety
+20.73%
Projected Value (5Y)
$240.31 +103.17%
Dividends Paid (5Y)
$11.05
DCF Inputs
Scenario
%
Regression: 12.34% | CAGR (5y): 11.63%
%
Regression: -0.04% | CAGR (5y): 0.08%
%
Regression: 6.76% | CAGR (5y): 2.69%
Capped at 18.00x (Historical 5y: 13.04x)
%