DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.11
Today's Fair Value
$191.11 +132.75%
Margin of Safety
+57.04%
Projected Value (5Y)
$307.78 +274.84%
Dividends Paid (5Y)
$16.21
DCF Inputs
Scenario
%
Regression: 15.71% | CAGR (5y): 6.39%
%
Regression: -1.13% | CAGR (5y): -1.49%
%
Regression: 20.83% | CAGR (5y): 16.22%
Capped at 30.00x (Historical 5y: 46.41x)
%