DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$127.89
Today's Fair Value
$176.97 +38.38%
Margin of Safety
+27.73%
Projected Value (5Y)
$285.02 +122.86%
Dividends Paid (5Y)
$17.78
DCF Inputs
Scenario
%
Regression: 13.15% | CAGR (5y): 11.3%
%
Regression: 0.87% | CAGR (5y): -0.07%
%
Regression: 15.37% | CAGR (5y): 11.33%
Capped at 13.67x (Historical 5y: 4.48x)
%