DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.91
Today's Fair Value
$177.60 +93.23%
Margin of Safety
+48.25%
Projected Value (5Y)
$286.03 +211.21%
Dividends Paid (5Y)
$20.62
DCF Inputs
Scenario
%
Regression: 17.76% | CAGR (5y): 9.36%
%
Regression: -0.1% | CAGR (5y): -0.17%
%
Regression: 9.59% | CAGR (5y): 16.35%
Capped at 30.00x (Historical 5y: 22.97x)
%