DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.63
Today's Fair Value
$152.19 +64.3%
Margin of Safety
+39.14%
Projected Value (5Y)
$245.10 +164.6%
Dividends Paid (5Y)
$3.80
DCF Inputs
Scenario
%
Regression: 34.4% | CAGR (5y): 9.48%
%
Regression: 2.96% | CAGR (5y): 1.33%
%
Regression: 18.14% | CAGR (5y): 11.03%
Capped at 30.00x (Historical 5y: 23.39x)
%