DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$140.98
Today's Fair Value
$158.28 +12.27%
Margin of Safety
+10.93%
Projected Value (5Y)
$254.91 +80.81%
Dividends Paid (5Y)
$27.71
DCF Inputs
Scenario
%
Regression: 6.71% | CAGR (5y): 11.35%
%
Regression: -2.06% | CAGR (5y): -3.16%
%
Regression: 4.75% | CAGR (5y): 8.18%
Capped at 30.00x (Historical 5y: 16.68x)
%