DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.13
Today's Fair Value
$129.55 +14.51%
Margin of Safety
+12.67%
Projected Value (5Y)
$208.64 +84.42%
Dividends Paid (5Y)
$13.88
DCF Inputs
Scenario
%
Regression: 10.46% | CAGR (5y): 8.47%
%
Regression: -2.6% | CAGR (5y): -5.78%
%
Regression: -0.35% | CAGR (5y): 46.03%
Capped at 30.00x (Historical 5y: 12.6x)
%