DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.49
Today's Fair Value
$184.26 +78.05%
Margin of Safety
+43.83%
Projected Value (5Y)
$296.75 +186.74%
Dividends Paid (5Y)
$21.55
DCF Inputs
Scenario
%
Regression: 8.31% | CAGR (5y): 7.29%
%
Regression: -2.49% | CAGR (5y): -2.76%
%
Regression: 19.44% | CAGR (5y): 12.04%
Capped at 30.00x (Historical 5y: 23.09x)
%