DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.78
Today's Fair Value
$128.20 +42.79%
Margin of Safety
+29.97%
Projected Value (5Y)
$206.47 +129.97%
Dividends Paid (5Y)
$17.89
DCF Inputs
Scenario
%
Regression: 6.06% | CAGR (5y): 12.54%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 1.08% | CAGR (5y): 6.52%
Capped at 30.00x (Historical 5y: 1.54x)
%