DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$74.39
Today's Fair Value
$117.65 +58.15%
Margin of Safety
+36.77%
Projected Value (5Y)
$189.48 +154.71%
Dividends Paid (5Y)
$13.96
DCF Inputs
Scenario
%
Regression: 8.6% | CAGR (5y): 21.52%
%
Regression: 1.11% | CAGR (5y): 1.19%
%
Regression: 5.64% | CAGR (5y): -0.82%
Capped at 13.67x (Historical 5y: 7.18x)
%