DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.89
Today's Fair Value
$109.21 +25.69%
Margin of Safety
+20.44%
Projected Value (5Y)
$175.88 +102.42%
Dividends Paid (5Y)
$4.96
DCF Inputs
Scenario
%
Regression: -9.53% | CAGR (5y): 64.79%
%
Regression: -1.63% | CAGR (5y): -0.97%
%
Regression: 4.6% | CAGR (5y): 24.03%
Capped at 18.00x (Historical 5y: 30.45x)
%