DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.88
Today's Fair Value
$151.08 +68.09%
Margin of Safety
+40.51%
Projected Value (5Y)
$243.32 +170.72%
Dividends Paid (5Y)
$20.54
DCF Inputs
Scenario
%
Regression: 26.39% | CAGR (5y): 0%
%
Regression: -0.65% | CAGR (5y): -3.31%
%
Regression: 3.4% | CAGR (5y): -0.05%
Capped at 18.00x (Historical 5y: 5.95x)
%