DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.52
Today's Fair Value
$143.09 +51.39%
Margin of Safety
+33.94%
Projected Value (5Y)
$230.44 +143.8%
Dividends Paid (5Y)
$4.99
DCF Inputs
Scenario
%
Regression: 1.16% | CAGR (5y): 6.29%
%
Regression: 0.39% | CAGR (5y): -0.81%
%
Regression: 2.53% | CAGR (5y): 0.59%
Capped at 30.00x (Historical 5y: 21.31x)
%