DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.37
Today's Fair Value
$108.72 +23.03%
Margin of Safety
+18.72%
Projected Value (5Y)
$175.09 +98.13%
Dividends Paid (5Y)
$22.03
DCF Inputs
Scenario
%
Regression: 7.34% | CAGR (5y): 17.74%
%
Regression: -1.8% | CAGR (5y): -0.95%
%
Regression: 7.24% | CAGR (5y): -6.2%
Capped at 30.00x (Historical 5y: 8.73x)
%