DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.44
Today's Fair Value
$155.32 +40.64%
Margin of Safety
+28.90%
Projected Value (5Y)
$250.15 +126.5%
Dividends Paid (5Y)
$6.53
DCF Inputs
Scenario
%
Regression: 13.94% | CAGR (5y): 32.76%
%
Regression: 2.85% | CAGR (5y): 1.78%
%
Regression: 5.68% | CAGR (5y): 11.72%
Capped at 18.00x (Historical 5y: 14.26x)
%