DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.89
Today's Fair Value
$137.36 +14.57%
Margin of Safety
+12.72%
Projected Value (5Y)
$221.22 +84.52%
Dividends Paid (5Y)
$21.63
DCF Inputs
Scenario
%
Regression: 4.62% | CAGR (5y): 12.19%
%
Regression: 0.78% | CAGR (5y): 0.91%
%
Regression: 5.53% | CAGR (5y): 5.12%
Capped at 18.00x (Historical 5y: 12.03x)
%