DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$111.61
Today's Fair Value
$147.05 +31.75%
Margin of Safety
+24.10%
Projected Value (5Y)
$236.82 +112.19%
Dividends Paid (5Y)
$1.57
DCF Inputs
Scenario
%
Regression: 19.9% | CAGR (5y): 19.79%
%
Regression: 0.31% | CAGR (5y): 0.38%
%
Regression: 9.15% | CAGR (5y): 13.4%
Capped at 30.00x (Historical 5y: 28.27x)
%