DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.15
Today's Fair Value
$147.65 +12.58%
Margin of Safety
+11.18%
Projected Value (5Y)
$237.79 +81.31%
Dividends Paid (5Y)
$17.55
DCF Inputs
Scenario
%
Regression: 12.25% | CAGR (5y): 17.96%
%
Regression: 3.94% | CAGR (5y): 6.97%
%
Regression: 8.62% | CAGR (5y): 9.07%
Capped at 18.00x (Historical 5y: 13.6x)
%