DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.49
Today's Fair Value
$139.03 +146.11%
Margin of Safety
+59.37%
Projected Value (5Y)
$223.91 +296.37%
Dividends Paid (5Y)
$8.53
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): 14.64%
%
Regression: -1.29% | CAGR (5y): -1.77%
%
Regression: 20.81% | CAGR (5y): 2.87%
Capped at 18.00x (Historical 5y: 11.52x)
%