DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.75
Today's Fair Value
$99.90 +26.86%
Margin of Safety
+21.17%
Projected Value (5Y)
$160.89 +104.3%
Dividends Paid (5Y)
$3.10
DCF Inputs
Scenario
%
Regression: 15.06% | CAGR (5y): 10.89%
%
Regression: 1.06% | CAGR (5y): 0.45%
%
Regression: 12.26% | CAGR (5y): 7.58%
Capped at 13.67x (Historical 5y: 3.48x)
%