DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$105.32
Today's Fair Value
$123.89 +17.63%
Margin of Safety
+14.99%
Projected Value (5Y)
$199.53 +89.45%
Dividends Paid (5Y)
$11.11
DCF Inputs
Scenario
%
Regression: 16.13% | CAGR (5y): 39.17%
%
Regression: -0.49% | CAGR (5y): -1.14%
%
Regression: 2.5% | CAGR (5y): 8.69%
Capped at 30.00x (Historical 5y: 62.03x)
%