DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$111.30
Today's Fair Value
$145.76 +30.96%
Margin of Safety
+23.64%
Projected Value (5Y)
$234.74 +110.91%
Dividends Paid (5Y)
$11.01
DCF Inputs
Scenario
%
Regression: 12.34% | CAGR (5y): 11.63%
%
Regression: -0.04% | CAGR (5y): 0.08%
%
Regression: 6.72% | CAGR (5y): 2.77%
Capped at 18.00x (Historical 5y: 13.13x)
%