DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.67
Today's Fair Value
$136.95 +111.77%
Margin of Safety
+52.78%
Projected Value (5Y)
$220.56 +241.05%
Dividends Paid (5Y)
$8.55
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): 14.64%
%
Regression: -1.29% | CAGR (5y): -1.77%
%
Regression: 20.95% | CAGR (5y): 2.87%
Capped at 18.00x (Historical 5y: 11.34x)
%