DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$106.61
Today's Fair Value
$138.38 +29.8%
Margin of Safety
+22.96%
Projected Value (5Y)
$222.87 +109.05%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: 6.88% | CAGR (5y): 15.3%
%
Regression: 8.7% | CAGR (5y): 6.57%
%
Regression: 10.17% | CAGR (5y): -12.86%
Capped at 30.00x (Historical 5y: 20.39x)
%