DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.31
Today's Fair Value
$127.95 +76.95%
Margin of Safety
+43.49%
Projected Value (5Y)
$206.07 +184.98%
Dividends Paid (5Y)
$3.97
DCF Inputs
Scenario
%
Regression: 12.4% | CAGR (5y): 21.94%
%
Regression: 0.97% | CAGR (5y): 0.38%
%
Regression: 7.23% | CAGR (5y): 5.63%
Capped at 18.00x (Historical 5y: 24.23x)
%