DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.76
Today's Fair Value
$148.05 +34.89%
Margin of Safety
+25.86%
Projected Value (5Y)
$238.43 +117.23%
Dividends Paid (5Y)
$110.14
DCF Inputs
Scenario
%
Regression: 24.26% | CAGR (5y): 47.39%
%
Regression: 7.27% | CAGR (5y): 11.81%
%
Regression: 85.4% | CAGR (5y): 56.11%
Capped at 18.00x (Historical 5y: 4.95x)
%