DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.26
Today's Fair Value
$129.51 +59.38%
Margin of Safety
+37.26%
Projected Value (5Y)
$208.58 +156.68%
Dividends Paid (5Y)
$17.85
DCF Inputs
Scenario
%
Regression: -1.17% | CAGR (5y): 11.23%
%
Regression: -2.07% | CAGR (5y): -1.07%
%
Regression: 5.87% | CAGR (5y): 3.08%
Capped at 30.00x (Historical 5y: 14.15x)
%