DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.84
Today's Fair Value
$132.81 +10.82%
Margin of Safety
+9.77%
Projected Value (5Y)
$213.89 +78.48%
Dividends Paid (5Y)
$13.88
DCF Inputs
Scenario
%
Regression: 10.46% | CAGR (5y): 8.47%
%
Regression: -2.6% | CAGR (5y): -5.78%
%
Regression: -0.37% | CAGR (5y): 46.03%
Capped at 30.00x (Historical 5y: 12.94x)
%