DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.50
Today's Fair Value
$112.11 +39.27%
Margin of Safety
+28.20%
Projected Value (5Y)
$180.56 +124.3%
Dividends Paid (5Y)
$6.90
DCF Inputs
Scenario
%
Regression: 15.82% | CAGR (5y): 28.58%
%
Regression: 0% | CAGR (5y): 0.76%
%
Regression: 21.87% | CAGR (5y): 40.36%
Capped at 30.00x (Historical 5y: 18.73x)
%