DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$99.00
Today's Fair Value
$133.34 +34.69%
Margin of Safety
+25.75%
Projected Value (5Y)
$214.75 +116.92%
Dividends Paid (5Y)
$6.82
DCF Inputs
Scenario
%
Regression: 1.23% | CAGR (5y): 36.13%
%
Regression: -2.08% | CAGR (5y): -2.94%
%
Regression: 4.37% | CAGR (5y): 6.91%
Capped at 30.00x (Historical 5y: 32.53x)
%