DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.70
Today's Fair Value
$192.21 +76.83%
Margin of Safety
+43.45%
Projected Value (5Y)
$309.55 +184.77%
Dividends Paid (5Y)
$17.26
DCF Inputs
Scenario
%
Regression: 19.82% | CAGR (5y): 0%
%
Regression: -1.89% | CAGR (5y): -5.26%
%
Regression: -4.13% | CAGR (5y): 15.13%
Capped at 18.00x (Historical 5y: 6.55x)
%