DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.49
Today's Fair Value
$139.27 +10.98%
Margin of Safety
+9.89%
Projected Value (5Y)
$224.29 +78.73%
Dividends Paid (5Y)
$13.37
DCF Inputs
Scenario
%
Regression: 19.52% | CAGR (5y): 12.89%
%
Regression: -1.38% | CAGR (5y): -1.71%
%
Regression: 15.12% | CAGR (5y): 16.09%
Capped at 18.00x (Historical 5y: 12.28x)
%