DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.10
Today's Fair Value
$136.71 +62.56%
Margin of Safety
+38.48%
Projected Value (5Y)
$220.17 +161.8%
Dividends Paid (5Y)
$2.94
DCF Inputs
Scenario
%
Regression: 7.66% | CAGR (5y): 11.22%
%
Regression: -0.46% | CAGR (5y): -0.76%
%
Regression: 1.94% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.67x)
%