DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.53
Today's Fair Value
$134.17 +14.16%
Margin of Safety
+12.40%
Projected Value (5Y)
$216.08 +83.85%
Dividends Paid (5Y)
$22.67
DCF Inputs
Scenario
%
Regression: 5.08% | CAGR (5y): 13.41%
%
Regression: 1.39% | CAGR (5y): 1.03%
%
Regression: 2.68% | CAGR (5y): 1.98%
Capped at 18.00x (Historical 5y: 11.26x)
%