DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$135.43
Today's Fair Value
$187.05 +38.12%
Margin of Safety
+27.60%
Projected Value (5Y)
$301.25 +122.44%
Dividends Paid (5Y)
$5.13
DCF Inputs
Scenario
%
Regression: 27.71% | CAGR (5y): 8.79%
%
Regression: 4.26% | CAGR (5y): 1.86%
%
Regression: 11.75% | CAGR (5y): 13.7%
Capped at 30.00x (Historical 5y: 22.09x)
%