DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.53
Today's Fair Value
$140.24 +42.33%
Margin of Safety
+29.74%
Projected Value (5Y)
$225.86 +129.23%
Dividends Paid (5Y)
$12.12
DCF Inputs
Scenario
%
Regression: 5.68% | CAGR (5y): 3.73%
%
Regression: 0% | CAGR (5y): -0.84%
%
Regression: 14.47% | CAGR (5y): 12.3%
Capped at 30.00x (Historical 5y: 23.14x)
%