DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.75
Today's Fair Value
$180.45 +53.25%
Margin of Safety
+34.75%
Projected Value (5Y)
$290.61 +146.8%
Dividends Paid (5Y)
$24.43
DCF Inputs
Scenario
%
Regression: 8.36% | CAGR (5y): 7.02%
%
Regression: -1.05% | CAGR (5y): -2.55%
%
Regression: 6.16% | CAGR (5y): 22.92%
Capped at 30.00x (Historical 5y: 17.11x)
%