DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.78
Today's Fair Value
$119.22 +55.27%
Margin of Safety
+35.60%
Projected Value (5Y)
$192.00 +150.07%
Dividends Paid (5Y)
$17.99
DCF Inputs
Scenario
%
Regression: 15.92% | CAGR (5y): 19.18%
%
Regression: -0.25% | CAGR (5y): -0.33%
%
Regression: 18.27% | CAGR (5y): 37.44%
Capped at 18.00x (Historical 5y: 10x)
%