DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.32
Today's Fair Value
$151.01 +61.82%
Margin of Safety
+38.20%
Projected Value (5Y)
$243.20 +160.61%
Dividends Paid (5Y)
$12.91
DCF Inputs
Scenario
%
Regression: 19.52% | CAGR (5y): 12.89%
%
Regression: -1.38% | CAGR (5y): -1.71%
%
Regression: 11.62% | CAGR (5y): 15.41%
Capped at 18.00x (Historical 5y: 12.56x)
%