DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.05
Today's Fair Value
$203.49 +90.09%
Margin of Safety
+47.39%
Projected Value (5Y)
$327.72 +206.14%
Dividends Paid (5Y)
$6.18
DCF Inputs
Scenario
%
Regression: 18.38% | CAGR (5y): 22.47%
%
Regression: -1.48% | CAGR (5y): -3.69%
%
Regression: 8.15% | CAGR (5y): 7.82%
Capped at 18.00x (Historical 5y: 8.59x)
%