DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.12
Today's Fair Value
$147.52 +31.57%
Margin of Safety
+24.00%
Projected Value (5Y)
$237.58 +111.9%
Dividends Paid (5Y)
$28.50
DCF Inputs
Scenario
%
Regression: 8.2% | CAGR (5y): 11.43%
%
Regression: -0.05% | CAGR (5y): -0.12%
%
Regression: 9.34% | CAGR (5y): 7.63%
Capped at 18.00x (Historical 5y: 21.3x)
%