DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.08
Today's Fair Value
$117.22 +19.51%
Margin of Safety
+16.33%
Projected Value (5Y)
$188.79 +92.49%
Dividends Paid (5Y)
$9.17
DCF Inputs
Scenario
%
Regression: 1.26% | CAGR (5y): 10.66%
%
Regression: -1.98% | CAGR (5y): -3.45%
%
Regression: 2.42% | CAGR (5y): 38.58%
Capped at 30.00x (Historical 5y: 24.91x)
%