DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.48
Today's Fair Value
$118.84 +10.57%
Margin of Safety
+9.56%
Projected Value (5Y)
$191.39 +78.07%
Dividends Paid (5Y)
$12.98
DCF Inputs
Scenario
%
Regression: 10.27% | CAGR (5y): 2.09%
%
Regression: -0.69% | CAGR (5y): -0.21%
%
Regression: 6.78% | CAGR (5y): 7.3%
Capped at 30.00x (Historical 5y: 23.59x)
%