DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.40
Today's Fair Value
$118.27 +28%
Margin of Safety
+21.87%
Projected Value (5Y)
$190.47 +106.14%
Dividends Paid (5Y)
$10.65
DCF Inputs
Scenario
%
Regression: 8.76% | CAGR (5y): 27.2%
%
Regression: 2.99% | CAGR (5y): 6.14%
%
Regression: 10.42% | CAGR (5y): 8.97%
Capped at 18.00x (Historical 5y: 30.61x)
%