DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.63
Today's Fair Value
$155.11 +87.72%
Margin of Safety
+46.73%
Projected Value (5Y)
$249.80 +202.31%
Dividends Paid (5Y)
$83.42
DCF Inputs
Scenario
%
Regression: 49.94% | CAGR (5y): 2.83%
%
Regression: 3.57% | CAGR (5y): 0.07%
%
Regression: 38.58% | CAGR (5y): 58.66%
Capped at 18.00x (Historical 5y: 5.76x)
%