DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.59
Today's Fair Value
$142.27 +88.21%
Margin of Safety
+46.87%
Projected Value (5Y)
$229.13 +203.12%
Dividends Paid (5Y)
$17.84
DCF Inputs
Scenario
%
Regression: -1.17% | CAGR (5y): 11.23%
%
Regression: -2.07% | CAGR (5y): -1.07%
%
Regression: 5.83% | CAGR (5y): 3.08%
Capped at 30.00x (Historical 5y: 14.08x)
%