DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.84
Today's Fair Value
$139.66 +70.65%
Margin of Safety
+41.40%
Projected Value (5Y)
$224.92 +174.83%
Dividends Paid (5Y)
$9.43
DCF Inputs
Scenario
%
Regression: 57.96% | CAGR (5y): 0%
%
Regression: -27.11% | CAGR (5y): 0.73%
%
Regression: 107.85% | CAGR (5y): 107.85%
Capped at 18.00x (Historical 5y: 8.71x)
%