DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.88
Today's Fair Value
$100.81 +38.32%
Margin of Safety
+27.71%
Projected Value (5Y)
$162.35 +122.76%
Dividends Paid (5Y)
$13.01
DCF Inputs
Scenario
%
Regression: 14.55% | CAGR (5y): 9.88%
%
Regression: 9.77% | CAGR (5y): -0.04%
%
Regression: 3.29% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.03x)
%