DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.20
Today's Fair Value
$109.46 +38.21%
Margin of Safety
+27.64%
Projected Value (5Y)
$176.28 +122.58%
Dividends Paid (5Y)
$7.10
DCF Inputs
Scenario
%
Regression: 17.47% | CAGR (5y): 18.26%
%
Regression: 2.18% | CAGR (5y): 2.28%
%
Regression: 17.39% | CAGR (5y): 17.45%
Capped at 30.00x (Historical 5y: 52.58x)
%