DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.14
Today's Fair Value
$143.64 +23.68%
Margin of Safety
+19.15%
Projected Value (5Y)
$231.33 +99.18%
Dividends Paid (5Y)
$29.40
DCF Inputs
Scenario
%
Regression: 8.2% | CAGR (5y): 11.43%
%
Regression: -0.05% | CAGR (5y): -0.12%
%
Regression: 9.66% | CAGR (5y): 12.14%
Capped at 18.00x (Historical 5y: 21.53x)
%