DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.43
Today's Fair Value
$116.17 +44.44%
Margin of Safety
+30.77%
Projected Value (5Y)
$187.09 +132.61%
Dividends Paid (5Y)
$7.87
DCF Inputs
Scenario
%
Regression: 19.67% | CAGR (5y): 10.93%
%
Regression: 2.73% | CAGR (5y): -1.03%
%
Regression: 17.64% | CAGR (5y): 12.35%
Capped at 30.00x (Historical 5y: 16.26x)
%